diff --git a/api/api_autogen/library/defaults/Battery_PVWattsBatteryHostDeveloper.json b/api/api_autogen/library/defaults/Battery_PVWattsBatteryHostDeveloper.json index 94510bea6..2180cd51b 100644 --- a/api/api_autogen/library/defaults/Battery_PVWattsBatteryHostDeveloper.json +++ b/api/api_autogen/library/defaults/Battery_PVWattsBatteryHostDeveloper.json @@ -33,7 +33,7 @@ "batt_replacement_capacity": 70, "batt_replacement_option": 1, "batt_replacement_schedule_percent": [0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000], - "batt_surface_area": 1.70819, + "batt_surface_area": 90.0407, "en_batt": 1, "en_standalone_batt": 0, "en_wave_batt": 0 diff --git a/api/api_autogen/library/defaults/CashloanHeat_MSLFIPHCommercial.json b/api/api_autogen/library/defaults/CashloanHeat_MSLFIPHCommercial.json index 94bd8b235..feffbfe87 100644 --- a/api/api_autogen/library/defaults/CashloanHeat_MSLFIPHCommercial.json +++ b/api/api_autogen/library/defaults/CashloanHeat_MSLFIPHCommercial.json @@ -52,7 +52,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount_heat_btu": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount_heat_btu": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 diff --git a/api/api_autogen/library/defaults/CashloanHeat_PhysicalTroughIPHCommercial.json b/api/api_autogen/library/defaults/CashloanHeat_PhysicalTroughIPHCommercial.json index 77390a875..9b6613da6 100644 --- a/api/api_autogen/library/defaults/CashloanHeat_PhysicalTroughIPHCommercial.json +++ b/api/api_autogen/library/defaults/CashloanHeat_PhysicalTroughIPHCommercial.json @@ -52,7 +52,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount_heat_btu": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount_heat_btu": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 diff --git a/api/api_autogen/library/defaults/Cashloan_CustomGenerationProfileCommercial.json b/api/api_autogen/library/defaults/Cashloan_CustomGenerationProfileCommercial.json index fa4e2a7bb..4f4fbce06 100644 --- a/api/api_autogen/library/defaults/Cashloan_CustomGenerationProfileCommercial.json +++ b/api/api_autogen/library/defaults/Cashloan_CustomGenerationProfileCommercial.json @@ -54,7 +54,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 diff --git a/api/api_autogen/library/defaults/Cashloan_CustomGenerationProfileResidential.json b/api/api_autogen/library/defaults/Cashloan_CustomGenerationProfileResidential.json index 7d1144383..6857b3d07 100644 --- a/api/api_autogen/library/defaults/Cashloan_CustomGenerationProfileResidential.json +++ b/api/api_autogen/library/defaults/Cashloan_CustomGenerationProfileResidential.json @@ -50,7 +50,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 diff --git a/api/api_autogen/library/defaults/Cashloan_DSLFCommercial.json b/api/api_autogen/library/defaults/Cashloan_DSLFCommercial.json index 433c9506b..4f393dba1 100644 --- a/api/api_autogen/library/defaults/Cashloan_DSLFCommercial.json +++ b/api/api_autogen/library/defaults/Cashloan_DSLFCommercial.json @@ -41,7 +41,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -54,7 +54,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 diff --git a/api/api_autogen/library/defaults/Cashloan_EmpiricalTroughCommercial.json b/api/api_autogen/library/defaults/Cashloan_EmpiricalTroughCommercial.json index c1dd764ea..cecb89b29 100644 --- a/api/api_autogen/library/defaults/Cashloan_EmpiricalTroughCommercial.json +++ b/api/api_autogen/library/defaults/Cashloan_EmpiricalTroughCommercial.json @@ -41,7 +41,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -54,7 +54,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 diff --git a/api/api_autogen/library/defaults/Cashloan_FlatPlatePVCommercial.json b/api/api_autogen/library/defaults/Cashloan_FlatPlatePVCommercial.json index c3d22ed0b..0dce00708 100644 --- a/api/api_autogen/library/defaults/Cashloan_FlatPlatePVCommercial.json +++ b/api/api_autogen/library/defaults/Cashloan_FlatPlatePVCommercial.json @@ -39,7 +39,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -52,7 +52,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 diff --git a/api/api_autogen/library/defaults/Cashloan_FlatPlatePVResidential.json b/api/api_autogen/library/defaults/Cashloan_FlatPlatePVResidential.json index 142da5f4e..ec3f19104 100644 --- a/api/api_autogen/library/defaults/Cashloan_FlatPlatePVResidential.json +++ b/api/api_autogen/library/defaults/Cashloan_FlatPlatePVResidential.json @@ -35,7 +35,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -48,7 +48,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 diff --git a/api/api_autogen/library/defaults/Cashloan_GenericCSPSystemCommercial.json b/api/api_autogen/library/defaults/Cashloan_GenericCSPSystemCommercial.json index b94e77e76..e9eb01c5e 100644 --- a/api/api_autogen/library/defaults/Cashloan_GenericCSPSystemCommercial.json +++ b/api/api_autogen/library/defaults/Cashloan_GenericCSPSystemCommercial.json @@ -41,7 +41,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -54,7 +54,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 diff --git a/api/api_autogen/library/defaults/Cashloan_PVWattsBatteryCommercial.json b/api/api_autogen/library/defaults/Cashloan_PVWattsBatteryCommercial.json index b672f6249..4b62d151c 100644 --- a/api/api_autogen/library/defaults/Cashloan_PVWattsBatteryCommercial.json +++ b/api/api_autogen/library/defaults/Cashloan_PVWattsBatteryCommercial.json @@ -23,7 +23,7 @@ "om_fixed_escal": 0, "om_production": [0.000000], "om_production_escal": 0, - "total_installed_cost": 9.96066e+08 + "total_installed_cost": 1.40803e+06 }, "LandLease": { }, @@ -186,7 +186,7 @@ }, "LCOS": { "batt_salvage_percentage": 0, - "battery_total_cost_lcos": 4.35341e+07 + "battery_total_cost_lcos": 483185 }, "ElectricityRates": { "rate_escalation": [0.000000] diff --git a/api/api_autogen/library/defaults/Cashloan_PVWattsBatteryResidential.json b/api/api_autogen/library/defaults/Cashloan_PVWattsBatteryResidential.json index 99234e6f9..34f1d5530 100644 --- a/api/api_autogen/library/defaults/Cashloan_PVWattsBatteryResidential.json +++ b/api/api_autogen/library/defaults/Cashloan_PVWattsBatteryResidential.json @@ -25,7 +25,7 @@ "om_fixed_escal": 0, "om_production": [0.000000], "om_production_escal": 0, - "total_installed_cost": 666254 + "total_installed_cost": 40698.3 }, "LandLease": { }, @@ -182,7 +182,7 @@ }, "LCOS": { "batt_salvage_percentage": 0, - "battery_total_cost_lcos": 55134.3 + "battery_total_cost_lcos": 10142.3 }, "ElectricityRates": { "rate_escalation": [0.000000] diff --git a/api/api_autogen/library/defaults/Cashloan_PVWattsCommercial.json b/api/api_autogen/library/defaults/Cashloan_PVWattsCommercial.json index 2fbb66e26..9bade84df 100644 --- a/api/api_autogen/library/defaults/Cashloan_PVWattsCommercial.json +++ b/api/api_autogen/library/defaults/Cashloan_PVWattsCommercial.json @@ -39,7 +39,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -52,7 +52,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 @@ -171,7 +171,7 @@ }, "SystemOutput": { "annual_energy_value": [0], - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0] }, "Lifetime": { diff --git a/api/api_autogen/library/defaults/Cashloan_PVWattsResidential.json b/api/api_autogen/library/defaults/Cashloan_PVWattsResidential.json index 731c02c19..f5c4c57e2 100644 --- a/api/api_autogen/library/defaults/Cashloan_PVWattsResidential.json +++ b/api/api_autogen/library/defaults/Cashloan_PVWattsResidential.json @@ -35,7 +35,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -48,7 +48,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 @@ -167,7 +167,7 @@ }, "SystemOutput": { "annual_energy_value": [0], - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0] }, "Lifetime": { diff --git a/api/api_autogen/library/defaults/Cashloan_PhysicalTroughCommercial.json b/api/api_autogen/library/defaults/Cashloan_PhysicalTroughCommercial.json index d8c0289a9..3e2ac86aa 100644 --- a/api/api_autogen/library/defaults/Cashloan_PhysicalTroughCommercial.json +++ b/api/api_autogen/library/defaults/Cashloan_PhysicalTroughCommercial.json @@ -39,7 +39,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -52,7 +52,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 diff --git a/api/api_autogen/library/defaults/Cashloan_SolarWaterHeatingCommercial.json b/api/api_autogen/library/defaults/Cashloan_SolarWaterHeatingCommercial.json index fbdfd2d28..3b56748b4 100644 --- a/api/api_autogen/library/defaults/Cashloan_SolarWaterHeatingCommercial.json +++ b/api/api_autogen/library/defaults/Cashloan_SolarWaterHeatingCommercial.json @@ -39,7 +39,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -52,7 +52,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 diff --git a/api/api_autogen/library/defaults/Cashloan_SolarWaterHeatingResidential.json b/api/api_autogen/library/defaults/Cashloan_SolarWaterHeatingResidential.json index 3d4a79e11..f915d7727 100644 --- a/api/api_autogen/library/defaults/Cashloan_SolarWaterHeatingResidential.json +++ b/api/api_autogen/library/defaults/Cashloan_SolarWaterHeatingResidential.json @@ -35,7 +35,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -48,7 +48,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 diff --git a/api/api_autogen/library/defaults/Cashloan_WindPowerCommercial.json b/api/api_autogen/library/defaults/Cashloan_WindPowerCommercial.json index f3a72520f..bca22c6c2 100644 --- a/api/api_autogen/library/defaults/Cashloan_WindPowerCommercial.json +++ b/api/api_autogen/library/defaults/Cashloan_WindPowerCommercial.json @@ -39,7 +39,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -52,7 +52,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 diff --git a/api/api_autogen/library/defaults/Cashloan_WindPowerResidential.json b/api/api_autogen/library/defaults/Cashloan_WindPowerResidential.json index eec6e9e5b..3878607ce 100644 --- a/api/api_autogen/library/defaults/Cashloan_WindPowerResidential.json +++ b/api/api_autogen/library/defaults/Cashloan_WindPowerResidential.json @@ -35,7 +35,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -48,7 +48,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 diff --git a/api/api_autogen/library/defaults/Communitysolar_PVWattsCommunitySolar.json b/api/api_autogen/library/defaults/Communitysolar_PVWattsCommunitySolar.json index 06e8e332e..de1e2ed7b 100644 --- a/api/api_autogen/library/defaults/Communitysolar_PVWattsCommunitySolar.json +++ b/api/api_autogen/library/defaults/Communitysolar_PVWattsCommunitySolar.json @@ -56,7 +56,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -69,36 +69,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 4518510.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, @@ -217,7 +222,7 @@ "ElectricityRates": { }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0], "system_capacity": 3000 }, diff --git a/api/api_autogen/library/defaults/Equpartflip_BiopowerAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_BiopowerAllEquityPartnershipFlip.json index 3d58a6c77..4856c88eb 100644 --- a/api/api_autogen/library/defaults/Equpartflip_BiopowerAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_BiopowerAllEquityPartnershipFlip.json @@ -81,7 +81,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -94,36 +94,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 92, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 200180869.980705, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_CustomGenerationBatteryAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_CustomGenerationBatteryAllEquityPartnershipFlip.json index cd519f1fd..c596b4aba 100644 --- a/api/api_autogen/library/defaults/Equpartflip_CustomGenerationBatteryAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_CustomGenerationBatteryAllEquityPartnershipFlip.json @@ -104,29 +104,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 43071878.060932, 36.646946, 0.000000, 0.000000, 0.000000], + [2.000000, 74460094.415280, 63.353054, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_CustomGenerationProfileAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_CustomGenerationProfileAllEquityPartnershipFlip.json index 5f93bc098..4ae51e92e 100644 --- a/api/api_autogen/library/defaults/Equpartflip_CustomGenerationProfileAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_CustomGenerationProfileAllEquityPartnershipFlip.json @@ -90,7 +90,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 @@ -98,28 +98,33 @@ "Depreciation": { "depr_alloc_custom_percent": 0, "depr_alloc_macrs_15_percent": 0, - "depr_alloc_macrs_5_percent": 0, + "depr_alloc_macrs_5_percent": 100, "depr_alloc_sl_15_percent": 0, - "depr_alloc_sl_20_percent": 100, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 109200000.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 0, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 0, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_DSLFAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_DSLFAllEquityPartnershipFlip.json index fdaa80f4a..10903a733 100644 --- a/api/api_autogen/library/defaults/Equpartflip_DSLFAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_DSLFAllEquityPartnershipFlip.json @@ -80,7 +80,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -93,36 +93,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 92, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 374526904.223720, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_EmpiricalTroughAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_EmpiricalTroughAllEquityPartnershipFlip.json index 5df3094e5..d2852f436 100644 --- a/api/api_autogen/library/defaults/Equpartflip_EmpiricalTroughAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_EmpiricalTroughAllEquityPartnershipFlip.json @@ -80,7 +80,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -93,36 +93,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 92, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 528447654.277088, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_FlatPlatePVAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_FlatPlatePVAllEquityPartnershipFlip.json index 8021a6c8d..21868ec45 100644 --- a/api/api_autogen/library/defaults/Equpartflip_FlatPlatePVAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_FlatPlatePVAllEquityPartnershipFlip.json @@ -89,38 +89,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 112067706.752261, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_GenericCSPSystemAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_GenericCSPSystemAllEquityPartnershipFlip.json index 1f99f3f3f..3d597e784 100644 --- a/api/api_autogen/library/defaults/Equpartflip_GenericCSPSystemAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_GenericCSPSystemAllEquityPartnershipFlip.json @@ -80,7 +80,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -93,36 +93,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 707496771.440205, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_GeothermalPowerAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_GeothermalPowerAllEquityPartnershipFlip.json index 83ce2cfd4..84b71e291 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": 1.94764e+08 + "total_installed_cost": 1.47484e+08 }, "LandLease": { }, @@ -95,29 +95,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 147483561.649419, 100.000000, 1.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, @@ -235,7 +240,7 @@ "rate_escalation": [0.000000] }, "Recapitalization": { - "system_recapitalization_cost": 8.68415e+07, + "system_recapitalization_cost": 5.06036e+07, "system_use_recapitalization": 1 }, "TimeOfDelivery": { @@ -244,7 +249,7 @@ "UtilityBill": { }, "ConstructionFinancing": { - "construction_financing_cost": 2.39559e+07 + "construction_financing_cost": 1.81405e+07 }, "OtherCapitalCosts": { "cost_dev_fee_percent": 3, diff --git a/api/api_autogen/library/defaults/Equpartflip_HighXConcentratingPVAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_HighXConcentratingPVAllEquityPartnershipFlip.json index 073326cd2..15bb8baa8 100644 --- a/api/api_autogen/library/defaults/Equpartflip_HighXConcentratingPVAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_HighXConcentratingPVAllEquityPartnershipFlip.json @@ -78,7 +78,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -91,36 +91,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 92, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 6121581.087924, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_MSLFAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_MSLFAllEquityPartnershipFlip.json index 0bd81a1d7..301e80c48 100644 --- a/api/api_autogen/library/defaults/Equpartflip_MSLFAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_MSLFAllEquityPartnershipFlip.json @@ -80,7 +80,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -93,36 +93,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 583515416.089221, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_MSPTAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_MSPTAllEquityPartnershipFlip.json index ca42f21b9..abe42cd89 100644 --- a/api/api_autogen/library/defaults/Equpartflip_MSPTAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_MSPTAllEquityPartnershipFlip.json @@ -78,7 +78,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -91,36 +91,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 662392400.385614, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_PVBatteryAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_PVBatteryAllEquityPartnershipFlip.json index dec26825f..f367b5aeb 100644 --- a/api/api_autogen/library/defaults/Equpartflip_PVBatteryAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_PVBatteryAllEquityPartnershipFlip.json @@ -105,29 +105,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 113413206.804582, 58.886493, 0.000000, 0.000000, 0.000000], + [2.000000, 79183092.057804, 41.113507, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_PVWattsAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_PVWattsAllEquityPartnershipFlip.json index 546b1ba81..b01047ca6 100644 --- a/api/api_autogen/library/defaults/Equpartflip_PVWattsAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_PVWattsAllEquityPartnershipFlip.json @@ -89,38 +89,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 112068500.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, @@ -229,7 +234,7 @@ "pbi_uti_term": 0 }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0], "system_capacity": 100000 }, diff --git a/api/api_autogen/library/defaults/Equpartflip_PVWattsBatteryAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_PVWattsBatteryAllEquityPartnershipFlip.json index 38a6f6326..ebc02e361 100644 --- a/api/api_autogen/library/defaults/Equpartflip_PVWattsBatteryAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_PVWattsBatteryAllEquityPartnershipFlip.json @@ -105,29 +105,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 114413992.974081, 59.405878, 0.000000, 0.000000, 0.000000], + [2.000000, 78183099.136044, 40.594122, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_PhysicalTroughAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_PhysicalTroughAllEquityPartnershipFlip.json index 768fba0c9..7d82feb11 100644 --- a/api/api_autogen/library/defaults/Equpartflip_PhysicalTroughAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_PhysicalTroughAllEquityPartnershipFlip.json @@ -78,7 +78,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -91,36 +91,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 566890333.869303, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_StandaloneBatteryAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_StandaloneBatteryAllEquityPartnershipFlip.json index 096678dcc..494530bfb 100644 --- a/api/api_autogen/library/defaults/Equpartflip_StandaloneBatteryAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_StandaloneBatteryAllEquityPartnershipFlip.json @@ -99,29 +99,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 78183099.136044, 100.000000, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Equpartflip_WindPowerAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Equpartflip_WindPowerAllEquityPartnershipFlip.json index bcb2df725..e04f85de8 100644 --- a/api/api_autogen/library/defaults/Equpartflip_WindPowerAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Equpartflip_WindPowerAllEquityPartnershipFlip.json @@ -86,38 +86,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 317480000.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/HostDeveloper_CustomGenerationBatteryHostDeveloper.json b/api/api_autogen/library/defaults/HostDeveloper_CustomGenerationBatteryHostDeveloper.json index d8b53c976..14c06746d 100644 --- a/api/api_autogen/library/defaults/HostDeveloper_CustomGenerationBatteryHostDeveloper.json +++ b/api/api_autogen/library/defaults/HostDeveloper_CustomGenerationBatteryHostDeveloper.json @@ -119,29 +119,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 736545.699596, 63.686170, 0.000000, 0.000000, 0.000000], + [2.000000, 419978.074790, 36.313830, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/HostDeveloper_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/HostDeveloper_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json index 8a5bb72a8..018fc2da7 100644 --- a/api/api_autogen/library/defaults/HostDeveloper_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/HostDeveloper_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json @@ -113,23 +113,32 @@ "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 937311.526957, 0.689596, 0.000000, 0.000000, 0.000000], + [2.000000, 605500.000000, 0.445476, 0.000000, 0.000000, 0.000000], + [3.000000, 421090.499340, 0.309803, 1.000000, 1.000000, 0.000000], + [4.000000, 84000.000000, 0.061800, 1.000000, 0.000000, 0.000000], + [5.000000, 133874000.000000, 98.493324, 0.000000, 0.000000, 0.000000], + [6.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/HostDeveloper_CustomGenerationProfileHostDeveloper.json b/api/api_autogen/library/defaults/HostDeveloper_CustomGenerationProfileHostDeveloper.json index 66c2446ec..7471f03ab 100644 --- a/api/api_autogen/library/defaults/HostDeveloper_CustomGenerationProfileHostDeveloper.json +++ b/api/api_autogen/library/defaults/HostDeveloper_CustomGenerationProfileHostDeveloper.json @@ -105,7 +105,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 @@ -113,11 +113,15 @@ "Depreciation": { "depr_alloc_custom_percent": 0, "depr_alloc_macrs_15_percent": 0, - "depr_alloc_macrs_5_percent": 0, + "depr_alloc_macrs_5_percent": 100, "depr_alloc_sl_15_percent": 0, - "depr_alloc_sl_20_percent": 100, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, + "depr_basis_mat": [ + [1.000000, 12995309.828800, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], "depr_bonus_fed": 0, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, @@ -135,6 +139,7 @@ "depr_bonus_sta_sl_39": 0, "depr_bonus_sta_sl_5": 0, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/HostDeveloper_FlatPlatePVHostDeveloper.json b/api/api_autogen/library/defaults/HostDeveloper_FlatPlatePVHostDeveloper.json index 11f9cec38..ab0aeb6fb 100644 --- a/api/api_autogen/library/defaults/HostDeveloper_FlatPlatePVHostDeveloper.json +++ b/api/api_autogen/library/defaults/HostDeveloper_FlatPlatePVHostDeveloper.json @@ -90,7 +90,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -103,36 +103,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 978548.579568, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/HostDeveloper_PVBatteryHostDeveloper.json b/api/api_autogen/library/defaults/HostDeveloper_PVBatteryHostDeveloper.json index 19982cf95..f26812bc2 100644 --- a/api/api_autogen/library/defaults/HostDeveloper_PVBatteryHostDeveloper.json +++ b/api/api_autogen/library/defaults/HostDeveloper_PVBatteryHostDeveloper.json @@ -117,29 +117,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 953880.690140, 66.316348, 0.000000, 0.000000, 0.000000], + [2.000000, 484498.714707, 33.683652, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/HostDeveloper_PVWattsBatteryHostDeveloper.json b/api/api_autogen/library/defaults/HostDeveloper_PVWattsBatteryHostDeveloper.json index 80c1b17c2..4d7f221f7 100644 --- a/api/api_autogen/library/defaults/HostDeveloper_PVWattsBatteryHostDeveloper.json +++ b/api/api_autogen/library/defaults/HostDeveloper_PVWattsBatteryHostDeveloper.json @@ -82,7 +82,7 @@ "om_fixed_escal": 0, "om_production": [0.000000], "om_production_escal": 0, - "total_installed_cost": 9.96066e+08 + "total_installed_cost": 1.40803e+06 }, "LandLease": { }, @@ -110,29 +110,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 924842.600972, 65.683555, 0.000000, 0.000000, 0.000000], + [2.000000, 483185.024307, 34.316445, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, @@ -279,7 +284,7 @@ "system_use_lifetime_output": 1 }, "ConstructionFinancing": { - "construction_financing_cost": 37920.5 + "construction_financing_cost": 36960.7 }, "BatterySystem": { "batt_computed_bank_capacity": 1200.54, @@ -292,7 +297,7 @@ }, "LCOS": { "batt_salvage_percentage": 0, - "battery_total_cost_lcos": 518341 + "battery_total_cost_lcos": 483185 }, "ElectricityRates": { "rate_escalation": [0.000000] diff --git a/api/api_autogen/library/defaults/HostDeveloper_PVWattsHostDeveloper.json b/api/api_autogen/library/defaults/HostDeveloper_PVWattsHostDeveloper.json index a78cda3f1..df4a5e493 100644 --- a/api/api_autogen/library/defaults/HostDeveloper_PVWattsHostDeveloper.json +++ b/api/api_autogen/library/defaults/HostDeveloper_PVWattsHostDeveloper.json @@ -90,7 +90,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -103,36 +103,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 948196.800000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, @@ -266,7 +271,7 @@ "utility_bill_wo_sys": [0] }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0], "system_capacity": 540 }, diff --git a/api/api_autogen/library/defaults/HostDeveloper_PVWattsWindBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/HostDeveloper_PVWattsWindBatteryHybridHostDeveloper.json index 02e1e2339..a957f80b8 100644 --- a/api/api_autogen/library/defaults/HostDeveloper_PVWattsWindBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/HostDeveloper_PVWattsWindBatteryHybridHostDeveloper.json @@ -113,23 +113,30 @@ "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 948196.800000, 48.015136, 0.000000, 0.000000, 0.000000], + [2.000000, 605500.000000, 30.661530, 0.000000, 0.000000, 0.000000], + [3.000000, 421090.499340, 21.323334, 1.000000, 1.000000, 0.000000], + [6.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/HostDeveloper_PVWattsWindFuelCellBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/HostDeveloper_PVWattsWindFuelCellBatteryHybridHostDeveloper.json index 73f876e0c..b402c93d0 100644 --- a/api/api_autogen/library/defaults/HostDeveloper_PVWattsWindFuelCellBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/HostDeveloper_PVWattsWindFuelCellBatteryHybridHostDeveloper.json @@ -113,23 +113,31 @@ "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 948196.800000, 21.012390, 0.000000, 0.000000, 0.000000], + [2.000000, 605500.000000, 13.418103, 0.000000, 0.000000, 0.000000], + [3.000000, 429431.772892, 9.516366, 1.000000, 1.000000, 0.000000], + [4.000000, 2100000.000000, 46.536774, 0.000000, 0.000000, 0.000000], + [6.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/HostDeveloper_PhotovoltaicWindBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/HostDeveloper_PhotovoltaicWindBatteryHybridHostDeveloper.json index 404448db8..edc0af4d8 100644 --- a/api/api_autogen/library/defaults/HostDeveloper_PhotovoltaicWindBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/HostDeveloper_PhotovoltaicWindBatteryHybridHostDeveloper.json @@ -113,23 +113,30 @@ "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 978548.579568, 48.076143, 0.000000, 0.000000, 0.000000], + [2.000000, 635775.000000, 31.235659, 0.000000, 0.000000, 0.000000], + [3.000000, 421090.499340, 20.688198, 1.000000, 1.000000, 0.000000], + [6.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/HostDeveloper_StandaloneBatteryHostDeveloper.json b/api/api_autogen/library/defaults/HostDeveloper_StandaloneBatteryHostDeveloper.json index cf49b08a1..39498722d 100644 --- a/api/api_autogen/library/defaults/HostDeveloper_StandaloneBatteryHostDeveloper.json +++ b/api/api_autogen/library/defaults/HostDeveloper_StandaloneBatteryHostDeveloper.json @@ -114,29 +114,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 464252.275522, 100.000000, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Lcoefcr_GeothermalPowerLCOECalculator.json b/api/api_autogen/library/defaults/Lcoefcr_GeothermalPowerLCOECalculator.json index 00c72166e..93d42316c 100644 --- a/api/api_autogen/library/defaults/Lcoefcr_GeothermalPowerLCOECalculator.json +++ b/api/api_autogen/library/defaults/Lcoefcr_GeothermalPowerLCOECalculator.json @@ -2,8 +2,8 @@ "defaults": { "SimpleLCOE": { "annual_energy": 0, - "capital_cost": 1.87886e+08, - "fixed_charge_rate": 0.094089, + "capital_cost": 1.38896e+08, + "fixed_charge_rate": 0.0971998, "fixed_operating_cost": 6.0877e+06, "variable_operating_cost": 0 } diff --git a/api/api_autogen/library/defaults/Lcoefcr_MEtidalLCOECalculator.json b/api/api_autogen/library/defaults/Lcoefcr_MEtidalLCOECalculator.json index 2f8262a62..41f38f171 100644 --- a/api/api_autogen/library/defaults/Lcoefcr_MEtidalLCOECalculator.json +++ b/api/api_autogen/library/defaults/Lcoefcr_MEtidalLCOECalculator.json @@ -2,9 +2,9 @@ "defaults": { "SimpleLCOE": { "annual_energy": 0, - "capital_cost": 1.38606e+07, + "capital_cost": 1.60196e+07, "fixed_charge_rate": 0.108, - "fixed_operating_cost": 1.36208e+06, + "fixed_operating_cost": 3.42509e+06, "variable_operating_cost": 0 } } diff --git a/api/api_autogen/library/defaults/Lcoefcr_MEwaveLCOECalculator.json b/api/api_autogen/library/defaults/Lcoefcr_MEwaveLCOECalculator.json index c0b01458d..748044d93 100644 --- a/api/api_autogen/library/defaults/Lcoefcr_MEwaveLCOECalculator.json +++ b/api/api_autogen/library/defaults/Lcoefcr_MEwaveLCOECalculator.json @@ -2,9 +2,9 @@ "defaults": { "SimpleLCOE": { "annual_energy": 0, - "capital_cost": 4.50413e+08, + "capital_cost": 4.87946e+08, "fixed_charge_rate": 0.108, - "fixed_operating_cost": 5.43132e+06, + "fixed_operating_cost": 6.89049e+06, "variable_operating_cost": 0 } } diff --git a/api/api_autogen/library/defaults/Levpartflip_BiopowerLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_BiopowerLeveragedPartnershipFlip.json index 50827fab2..ea0d8c34d 100644 --- a/api/api_autogen/library/defaults/Levpartflip_BiopowerLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_BiopowerLeveragedPartnershipFlip.json @@ -97,7 +97,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -110,36 +110,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 89, - "depr_alloc_sl_15_percent": 3, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 200180869.980705, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Levpartflip_CustomGenerationBatteryLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_CustomGenerationBatteryLeveragedPartnershipFlip.json index 689c9d154..f764bcf89 100644 --- a/api/api_autogen/library/defaults/Levpartflip_CustomGenerationBatteryLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_CustomGenerationBatteryLeveragedPartnershipFlip.json @@ -120,29 +120,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 43071878.060932, 36.646946, 0.000000, 0.000000, 0.000000], + [2.000000, 74460094.415280, 63.353054, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Levpartflip_CustomGenerationProfileLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_CustomGenerationProfileLeveragedPartnershipFlip.json index d9ebf6357..53a91f7ef 100644 --- a/api/api_autogen/library/defaults/Levpartflip_CustomGenerationProfileLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_CustomGenerationProfileLeveragedPartnershipFlip.json @@ -106,7 +106,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 @@ -114,28 +114,33 @@ "Depreciation": { "depr_alloc_custom_percent": 0, "depr_alloc_macrs_15_percent": 0, - "depr_alloc_macrs_5_percent": 0, + "depr_alloc_macrs_5_percent": 100, "depr_alloc_sl_15_percent": 0, - "depr_alloc_sl_20_percent": 100, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 109200000.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 0, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 0, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Levpartflip_DSLFLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_DSLFLeveragedPartnershipFlip.json index ca93994d0..ba5345156 100644 --- a/api/api_autogen/library/defaults/Levpartflip_DSLFLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_DSLFLeveragedPartnershipFlip.json @@ -96,7 +96,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -109,36 +109,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 89, - "depr_alloc_sl_15_percent": 3, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 374526904.223720, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Levpartflip_EmpiricalTroughLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_EmpiricalTroughLeveragedPartnershipFlip.json index 97fb12e62..dc66bb695 100644 --- a/api/api_autogen/library/defaults/Levpartflip_EmpiricalTroughLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_EmpiricalTroughLeveragedPartnershipFlip.json @@ -96,7 +96,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -109,36 +109,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 89, - "depr_alloc_sl_15_percent": 3, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 528447654.277088, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Levpartflip_FlatPlatePVLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_FlatPlatePVLeveragedPartnershipFlip.json index 34612c3f7..1691122de 100644 --- a/api/api_autogen/library/defaults/Levpartflip_FlatPlatePVLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_FlatPlatePVLeveragedPartnershipFlip.json @@ -105,38 +105,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 112067706.752261, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Levpartflip_GenericCSPSystemLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_GenericCSPSystemLeveragedPartnershipFlip.json index 8e1a0ae5d..3ad51a069 100644 --- a/api/api_autogen/library/defaults/Levpartflip_GenericCSPSystemLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_GenericCSPSystemLeveragedPartnershipFlip.json @@ -96,7 +96,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -109,36 +109,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 707496771.440205, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Levpartflip_GeothermalPowerLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_GeothermalPowerLeveragedPartnershipFlip.json index 40e31da0d..44d3496f6 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": 1.94764e+08 + "total_installed_cost": 1.47484e+08 }, "LandLease": { }, @@ -111,29 +111,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 147483561.649419, 100.000000, 1.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, @@ -258,7 +263,7 @@ "loan_moratorium": 0 }, "Recapitalization": { - "system_recapitalization_cost": 8.68415e+07, + "system_recapitalization_cost": 5.06036e+07, "system_use_recapitalization": 1 }, "TimeOfDelivery": { @@ -267,7 +272,7 @@ "UtilityBill": { }, "ConstructionFinancing": { - "construction_financing_cost": 2.39559e+07 + "construction_financing_cost": 1.81405e+07 }, "OtherCapitalCosts": { "cost_dev_fee_percent": 3, diff --git a/api/api_autogen/library/defaults/Levpartflip_HighXConcentratingPVLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_HighXConcentratingPVLeveragedPartnershipFlip.json index df6dfbaff..767042ddf 100644 --- a/api/api_autogen/library/defaults/Levpartflip_HighXConcentratingPVLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_HighXConcentratingPVLeveragedPartnershipFlip.json @@ -94,7 +94,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -107,36 +107,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 89, - "depr_alloc_sl_15_percent": 3, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 6121581.087924, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Levpartflip_MSLFLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_MSLFLeveragedPartnershipFlip.json index 66f9afd83..808de432f 100644 --- a/api/api_autogen/library/defaults/Levpartflip_MSLFLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_MSLFLeveragedPartnershipFlip.json @@ -96,7 +96,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -109,36 +109,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 583515416.089221, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Levpartflip_MSPTLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_MSPTLeveragedPartnershipFlip.json index 625b2c25e..bf2140e07 100644 --- a/api/api_autogen/library/defaults/Levpartflip_MSPTLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_MSPTLeveragedPartnershipFlip.json @@ -94,7 +94,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -107,36 +107,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 662392400.385614, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Levpartflip_PVBatteryLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_PVBatteryLeveragedPartnershipFlip.json index 97c8b9330..4ad7ed20c 100644 --- a/api/api_autogen/library/defaults/Levpartflip_PVBatteryLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_PVBatteryLeveragedPartnershipFlip.json @@ -121,29 +121,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 113413206.804582, 58.886493, 0.000000, 0.000000, 0.000000], + [2.000000, 79183092.057804, 41.113507, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Levpartflip_PVWattsBatteryLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_PVWattsBatteryLeveragedPartnershipFlip.json index 335ecd41e..02c378c7a 100644 --- a/api/api_autogen/library/defaults/Levpartflip_PVWattsBatteryLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_PVWattsBatteryLeveragedPartnershipFlip.json @@ -121,29 +121,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 114413992.974081, 59.405878, 0.000000, 0.000000, 0.000000], + [2.000000, 78183099.136044, 40.594122, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Levpartflip_PVWattsLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_PVWattsLeveragedPartnershipFlip.json index 58a286c0d..8955f4bec 100644 --- a/api/api_autogen/library/defaults/Levpartflip_PVWattsLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_PVWattsLeveragedPartnershipFlip.json @@ -105,38 +105,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 112068500.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, @@ -249,7 +254,7 @@ "pbi_uti_term": 0 }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0], "system_capacity": 100000 }, diff --git a/api/api_autogen/library/defaults/Levpartflip_PhysicalTroughLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_PhysicalTroughLeveragedPartnershipFlip.json index 60ded260c..35e0f8605 100644 --- a/api/api_autogen/library/defaults/Levpartflip_PhysicalTroughLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_PhysicalTroughLeveragedPartnershipFlip.json @@ -94,7 +94,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -107,36 +107,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 566890333.869303, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Levpartflip_StandaloneBatteryLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_StandaloneBatteryLeveragedPartnershipFlip.json index 4c86e33c2..30c8f354d 100644 --- a/api/api_autogen/library/defaults/Levpartflip_StandaloneBatteryLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_StandaloneBatteryLeveragedPartnershipFlip.json @@ -115,29 +115,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 78183099.136044, 100.000000, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Levpartflip_WindPowerLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Levpartflip_WindPowerLeveragedPartnershipFlip.json index f6404e2a7..4d86bf5a6 100644 --- a/api/api_autogen/library/defaults/Levpartflip_WindPowerLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Levpartflip_WindPowerLeveragedPartnershipFlip.json @@ -102,38 +102,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 317480000.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_BiopowerMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_BiopowerMerchantPlant.json index 2bf84e345..5d33c6901 100644 --- a/api/api_autogen/library/defaults/Merchantplant_BiopowerMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_BiopowerMerchantPlant.json @@ -60,7 +60,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -73,36 +73,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 200180869.980705, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_CustomGenerationBatteryMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_CustomGenerationBatteryMerchantPlant.json index 06fbf2b00..17ebac068 100644 --- a/api/api_autogen/library/defaults/Merchantplant_CustomGenerationBatteryMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_CustomGenerationBatteryMerchantPlant.json @@ -83,29 +83,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 43071878.060932, 36.646946, 0.000000, 0.000000, 0.000000], + [2.000000, 74460094.415280, 63.353054, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_CustomGenerationProfileMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_CustomGenerationProfileMerchantPlant.json index 7a506a1e6..8a4c56a0b 100644 --- a/api/api_autogen/library/defaults/Merchantplant_CustomGenerationProfileMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_CustomGenerationProfileMerchantPlant.json @@ -69,7 +69,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 @@ -77,28 +77,33 @@ "Depreciation": { "depr_alloc_custom_percent": 0, "depr_alloc_macrs_15_percent": 0, - "depr_alloc_macrs_5_percent": 0, + "depr_alloc_macrs_5_percent": 100, "depr_alloc_sl_15_percent": 0, - "depr_alloc_sl_20_percent": 100, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 109200000.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 0, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 0, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_DSLFMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_DSLFMerchantPlant.json index 91477ae4d..169a10ee8 100644 --- a/api/api_autogen/library/defaults/Merchantplant_DSLFMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_DSLFMerchantPlant.json @@ -59,7 +59,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -72,36 +72,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 374526904.223720, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_EmpiricalTroughMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_EmpiricalTroughMerchantPlant.json index 0ec55e49a..d36a0c2e2 100644 --- a/api/api_autogen/library/defaults/Merchantplant_EmpiricalTroughMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_EmpiricalTroughMerchantPlant.json @@ -59,7 +59,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -72,36 +72,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 534087813.287088, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_FlatPlatePVMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_FlatPlatePVMerchantPlant.json index f6e5d1248..2b67ae355 100644 --- a/api/api_autogen/library/defaults/Merchantplant_FlatPlatePVMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_FlatPlatePVMerchantPlant.json @@ -68,38 +68,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 112067706.752261, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_GenericCSPSystemMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_GenericCSPSystemMerchantPlant.json index 22e6d179c..d481e27a8 100644 --- a/api/api_autogen/library/defaults/Merchantplant_GenericCSPSystemMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_GenericCSPSystemMerchantPlant.json @@ -59,7 +59,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -72,36 +72,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 707496771.440205, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_GeothermalPowerMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_GeothermalPowerMerchantPlant.json index d67f9ff4c..af0555210 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": 2.39559e+07, + "construction_financing_cost": 1.81405e+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": 8.68415e+07, + "system_recapitalization_cost": 5.06036e+07, "system_use_recapitalization": 1, - "total_installed_cost": 1.94764e+08 + "total_installed_cost": 1.47484e+08 }, "LandLease": { }, @@ -76,29 +76,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 147483561.649419, 100.000000, 1.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_HighXConcentratingPVMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_HighXConcentratingPVMerchantPlant.json index 3e61134a1..2b3503a3a 100644 --- a/api/api_autogen/library/defaults/Merchantplant_HighXConcentratingPVMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_HighXConcentratingPVMerchantPlant.json @@ -57,7 +57,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -70,36 +70,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 6121581.087924, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_MSLFMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_MSLFMerchantPlant.json index da5378e9d..fd0e1d647 100644 --- a/api/api_autogen/library/defaults/Merchantplant_MSLFMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_MSLFMerchantPlant.json @@ -59,7 +59,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -72,36 +72,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 583515416.089221, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_MSPTMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_MSPTMerchantPlant.json index 5e1d99caa..3797a4355 100644 --- a/api/api_autogen/library/defaults/Merchantplant_MSPTMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_MSPTMerchantPlant.json @@ -57,7 +57,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -70,36 +70,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 662392400.385614, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_PVBatteryMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_PVBatteryMerchantPlant.json index 6a3ee67d7..4159e9795 100644 --- a/api/api_autogen/library/defaults/Merchantplant_PVBatteryMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_PVBatteryMerchantPlant.json @@ -84,29 +84,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 113413206.804582, 58.886493, 0.000000, 0.000000, 0.000000], + [2.000000, 79183092.057804, 41.113507, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_PVWattsBatteryMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_PVWattsBatteryMerchantPlant.json index cb0163095..753d4d160 100644 --- a/api/api_autogen/library/defaults/Merchantplant_PVWattsBatteryMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_PVWattsBatteryMerchantPlant.json @@ -84,29 +84,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 114413991.172745, 59.405896, 0.000000, 0.000000, 0.000000], + [2.000000, 78183039.091500, 40.594104, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, @@ -219291,7 +219296,7 @@ "FuelCell": { }, "CapacityPayments": { - "cp_battery_nameplate": 0, + "cp_battery_nameplate": 57.6, "cp_capacity_credit_percent": [0.000000], "cp_capacity_payment_amount": [0.000000], "cp_capacity_payment_esc": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_PVWattsMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_PVWattsMerchantPlant.json index 9b4685fdb..9f339cae0 100644 --- a/api/api_autogen/library/defaults/Merchantplant_PVWattsMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_PVWattsMerchantPlant.json @@ -68,38 +68,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 112068500.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, @@ -219264,7 +219269,7 @@ "rate_escalation": [0.000000] }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0], "system_capacity": 100000 }, diff --git a/api/api_autogen/library/defaults/Merchantplant_PhysicalTroughMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_PhysicalTroughMerchantPlant.json index a1dea8a26..b4d81afec 100644 --- a/api/api_autogen/library/defaults/Merchantplant_PhysicalTroughMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_PhysicalTroughMerchantPlant.json @@ -57,7 +57,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -70,36 +70,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 566890333.869303, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_StandaloneBatteryMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_StandaloneBatteryMerchantPlant.json index e3efcba7f..441fc7e3f 100644 --- a/api/api_autogen/library/defaults/Merchantplant_StandaloneBatteryMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_StandaloneBatteryMerchantPlant.json @@ -78,29 +78,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 78183099.136044, 100.000000, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Merchantplant_WindPowerMerchantPlant.json b/api/api_autogen/library/defaults/Merchantplant_WindPowerMerchantPlant.json index 8129a3cec..3b384cae3 100644 --- a/api/api_autogen/library/defaults/Merchantplant_WindPowerMerchantPlant.json +++ b/api/api_autogen/library/defaults/Merchantplant_WindPowerMerchantPlant.json @@ -65,38 +65,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 317480000.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/MhkTidal_MEtidalLCOECalculator.json b/api/api_autogen/library/defaults/MhkTidal_MEtidalLCOECalculator.json index 74c5b108e..42d4b28b2 100644 --- a/api/api_autogen/library/defaults/MhkTidal_MEtidalLCOECalculator.json +++ b/api/api_autogen/library/defaults/MhkTidal_MEtidalLCOECalculator.json @@ -1,9 +1,9 @@ { "defaults": { "MHKTidal": { - "balance_of_system_cost_total": 8.51266e+06, - "device_costs_total": 4.23112e+06, - "financial_cost_total": 1.11679e+06, + "balance_of_system_cost_total": 8.62273e+06, + "device_costs_total": 5.65862e+06, + "financial_cost_total": 1.73824e+06, "fixed_charge_rate": 0.108, "loss_additional": 0, "loss_array_spacing": 0, @@ -86,7 +86,7 @@ ], "tidal_resource_model_choice": 0, "tidal_velocity": [1.064110, 0.907655, 0.503279, 0.118997, 0.630813, 0.953687, 1.009310, 0.988241, 0.810665, 0.163605, 0.749508, 1.158420, 1.096340, 0.945637, 0.730442, 0.340394, 0.235103, 0.801570, 1.101130, 1.018500, 0.721978, 0.236189, 0.468097, 0.925789, 1.041570, 0.999282, 0.780339, 0.337093, 0.201549, 0.665871, 0.958116, 0.979996, 0.884607, 0.620654, 0.095443, 0.758750, 1.066820, 1.056110, 0.953374, 0.700284, 0.267668, 0.305691, 0.850120, 1.066530, 0.900957, 0.581295, 0.178175, 0.456032, 0.853918, 0.994992, 0.954076, 0.670102, 0.199957, 0.296411, 0.733927, 0.976341, 0.926478, 0.761337, 0.454768, 0.164120, 0.775120, 1.052940, 1.088940, 0.965887, 0.630991, 0.161159, 0.395428, 0.891191, 1.027280, 0.808966, 0.485538, 0.144679, 0.470195, 0.844641, 1.005340, 0.939284, 0.575154, 0.078003, 0.424722, 0.820323, 0.975941, 0.853532, 0.656907, 0.325300, 0.290323, 0.862881, 1.122420, 1.141370, 0.939178, 0.526583, 0.092239, 0.504507, 0.952361, 1.009870, 0.747162, 0.418868, 0.121165, 0.533959, 0.912920, 1.074330, 0.938501, 0.463962, 0.138787, 0.574820, 0.894443, 0.956268, 0.798810, 0.590003, 0.207738, 0.488411, 1.032530, 1.221760, 1.164130, 0.879266, 0.413559, 0.149046, 0.657731, 1.043280, 1.003750, 0.705396, 0.370282, 0.136418, 0.677287, 1.062650, 1.168520, 0.907851, 0.315984, 0.294122, 0.718289, 0.954505, 0.949205, 0.785047, 0.529989, 0.104394, 0.769361, 1.232180, 1.295370, 1.157220, 0.816469, 0.288829, 0.306393, 0.857668, 1.131200, 0.989789, 0.686546, 0.321261, 0.290502, 0.917482, 1.251490, 1.224630, 0.821919, 0.149510, 0.470428, 0.858118, 1.024780, 0.971622, 0.789729, 0.428359, 0.304743, 1.086490, 1.401820, 1.332100, 1.147360, 0.751637, 0.119654, 0.561909, 1.058980, 1.176910, 0.974386, 0.690869, 0.236786, 0.564360, 1.216590, 1.398460, 1.204080, 0.702889, 0.077551, 0.652154, 1.016270, 1.107490, 0.998763, 0.774393, 0.276678, 0.634057, 1.383420, 1.518410, 1.348730, 1.137580, 0.648900, 0.147435, 0.843310, 1.205980, 1.177060, 0.975571, 0.685851, 0.117609, 0.927847, 1.485090, 1.446580, 1.128740, 0.585964, 0.188622, 0.865682, 1.182120, 1.162810, 0.998620, 0.729298, 0.129362, 0.974830, 1.631810, 1.583750, 1.347680, 1.098890, 0.477882, 0.424808, 1.090850, 1.278510, 1.155810, 0.986693, 0.619554, 0.284376, 1.298040, 1.647640, 1.408510, 1.045550, 0.466704, 0.398132, 1.098020, 1.297090, 1.154270, 0.976976, 0.669013, 0.181352, 1.308220, 1.817020, 1.591730, 1.312010, 1.006030, 0.244025, 0.722415, 1.271260, 1.289890, 1.127460, 0.977523, 0.470783, 0.630767, 1.591760, 1.697960, 1.336230, 0.965374, 0.308799, 0.645013, 1.279590, 1.310980, 1.100030, 0.965651, 0.590811, 0.454069, 1.612230, 1.912740, 1.531660, 1.235480, 0.860792, 0.062880, 0.988444, 1.376820, 1.255430, 1.088650, 0.932378, 0.270861, 0.955433, 1.783040, 1.678200, 1.256470, 0.860456, 0.108508, 0.859874, 1.345630, 1.242790, 1.056360, 0.970518, 0.466251, 0.754606, 1.837630, 1.896120, 1.417480, 1.134530, 0.678607, 0.306736, 1.195550, 1.404440, 1.185090, 1.044050, 0.866912, 0.100882, 1.226660, 1.891570, 1.618170, 1.158390, 0.722892, 0.091099, 0.970275, 1.304960, 1.164300, 1.052390, 0.957196, 0.288096, 1.023010, 1.934750, 1.784060, 1.289720, 1.026400, 0.474188, 0.556383, 1.315020, 1.357990, 1.102500, 1.014800, 0.799544, 0.155669, 1.444840, 1.931330, 1.518890, 1.042770, 0.598684, 0.188796, 0.971459, 1.228590, 1.125510, 1.063340, 0.899238, 0.125521, 1.188050, 1.902590, 1.632530, 1.181960, 0.915067, 0.273455, 0.732622, 1.332570, 1.268700, 1.044010, 1.011250, 0.725681, 0.353374, 1.600320, 1.897870, 1.393410, 0.953223, 0.545212, 0.200749, 0.921637, 1.173940, 1.116130, 1.054760, 0.822494, 0.068094, 1.226170, 1.793480, 1.494120, 1.101210, 0.809753, 0.121926, 0.803860, 1.275430, 1.187180, 1.026110, 1.015390, 0.638127, 0.520247, 1.670320, 1.806750, 1.291840, 0.937840, 0.568316, 0.165326, 0.872205, 1.141390, 1.103800, 1.032780, 0.782939, 0.067623, 1.174450, 1.667960, 1.390480, 1.048420, 0.739865, 0.055858, 0.787657, 1.201290, 1.142180, 1.028910, 1.008810, 0.560977, 0.617249, 1.661560, 1.713930, 1.262610, 0.992716, 0.623271, 0.124737, 0.826433, 1.107930, 1.086240, 1.032790, 0.808732, 0.069518, 1.087870, 1.561310, 1.329660, 1.038770, 0.729425, 0.058881, 0.739564, 1.149370, 1.119880, 1.027890, 1.008630, 0.535828, 0.641711, 1.629840, 1.674440, 1.299300, 1.066630, 0.673524, 0.084417, 0.771719, 1.077590, 1.086710, 1.070820, 0.883153, 0.109067, 1.004900, 1.496130, 1.326650, 1.080780, 0.761179, 0.084862, 0.700699, 1.114810, 1.096230, 1.032860, 1.052480, 0.567855, 0.647511, 1.636420, 1.688660, 1.347980, 1.120260, 0.723690, 0.054449, 0.726547, 1.076640, 1.111200, 1.130470, 0.979863, 0.176339, 0.958512, 1.499340, 1.383270, 1.144000, 0.788381, 0.101510, 0.670721, 1.080450, 1.077850, 1.075280, 1.144810, 0.604367, 0.700145, 1.691740, 1.708350, 1.367030, 1.159410, 0.786305, 0.059277, 0.731138, 1.109860, 1.138030, 1.197180, 1.087280, 0.230818, 0.990880, 1.578410, 1.457320, 1.174800, 0.787248, 0.114390, 0.640605, 1.057400, 1.091050, 1.158200, 1.237410, 0.579509, 0.818983, 1.757060, 1.693450, 1.361340, 1.203280, 0.837361, 0.064793, 0.798779, 1.148540, 1.152800, 1.278700, 1.185590, 0.205473, 1.124640, 1.687290, 1.482470, 1.152470, 0.777652, 0.131929, 0.632260, 1.072230, 1.135260, 1.241200, 1.273310, 0.469644, 0.975443, 1.794720, 1.645170, 1.353960, 1.239960, 0.826009, 0.106965, 0.898975, 1.165990, 1.170210, 1.376290, 1.222140, 0.100226, 1.321230, 1.746530, 1.431010, 1.109930, 0.778782, 0.124271, 0.679949, 1.119160, 1.172810, 1.284200, 1.235260, 0.293514, 1.136400, 1.796940, 1.581920, 1.344570, 1.230960, 0.722571, 0.235897, 0.991206, 1.165110, 1.206920, 1.452720, 1.139350, 0.210134, 1.494940, 1.711860, 1.340040, 1.083900, 0.762239, 0.063366, 0.776026, 1.152980, 1.175670, 1.287780, 1.136850, 0.114286, 1.285870, 1.765160, 1.505480, 1.311230, 1.150310, 0.539846, 0.412271, 1.057270, 1.160260, 1.247460, 1.452590, 0.929129, 0.498683, 1.581810, 1.609580, 1.261540, 1.059280, 0.675918, 0.134834, 0.863060, 1.142190, 1.162300, 1.272030, 0.980288, 0.194291, 1.403800, 1.687110, 1.406710, 1.240470, 1.000770, 0.310545, 0.583954, 1.093950, 1.148640, 1.256390, 1.353110, 0.641491, 0.747656, 1.583300, 1.493540, 1.199720, 0.986423, 0.513564, 0.264498, 0.894097, 1.110690, 1.167340, 1.227160, 0.751398, 0.460660, 1.451940, 1.553320, 1.291140, 1.134680, 0.795775, 0.072420, 0.721695, 1.094680, 1.118060, 1.218250, 1.177160, 0.335614, 0.933311, 1.535260, 1.382100, 1.118300, 0.850564, 0.335173, 0.354570, 0.885138, 1.106260, 1.183550, 1.112500, 0.461759, 0.679442, 1.403370, 1.384950, 1.176350, 0.993431, 0.548926, 0.182997, 0.803581, 1.059190, 1.074390, 1.145250, 0.955322, 0.110160, 1.062680, 1.452790, 1.257720, 1.003470, 0.698222, 0.205709, 0.394603, 0.889881, 1.135680, 1.158730, 0.911348, 0.198757, 0.797568, 1.278490, 1.223600, 1.066070, 0.811445, 0.289107, 0.348395, 0.825747, 1.012580, 1.037480, 1.044550, 0.697313, 0.248451, 1.130260, 1.329060, 1.120520, 0.891750, 0.583468, 0.129947, 0.432965, 0.931953, 1.154150, 1.056330, 0.666183, 0.114953, 0.817003, 1.133200, 1.094220, 0.948288, 0.603794, 0.069691, 0.454391, 0.820758, 0.989701, 1.006490, 0.901549, 0.412601, 0.478370, 1.122760, 1.181170, 1.011590, 0.824029, 0.506382, 0.093543, 0.504707, 0.984634, 1.121980, 0.899919, 0.444566, 0.215321, 0.786947, 1.013200, 0.995941, 0.825758, 0.413131, 0.126631, 0.517536, 0.835390, 0.994506, 0.951100, 0.710476, 0.168199, 0.632421, 1.062420, 1.065480, 0.969411, 0.791893, 0.423205, 0.131152, 0.598890, 1.017350, 1.050560, 0.745925, 0.293830, 0.300407, 0.756890, 0.935945, 0.931202, 0.727845, 0.272065, 0.222877, 0.588120, 0.883707, 0.993338, 0.851904, 0.505569, 0.111599, 0.722199, 1.015520, 1.030350, 0.981381, 0.750472, 0.306579, 0.217202, 0.695987, 1.036960, 0.980125, 0.627503, 0.208648, 0.368017, 0.754254, 0.914565, 0.919644, 0.674635, 0.165870, 0.332167, 0.688413, 0.937840, 0.960399, 0.736108, 0.342368, 0.260254, 0.809961, 1.040010, 1.067770, 0.999182, 0.675907, 0.171225, 0.337757, 0.804091, 1.067910, 0.929478, 0.542837, 0.160341, 0.441148, 0.804103, 0.970080, 0.965353, 0.640791, 0.078363, 0.470911, 0.798949, 0.972793, 0.915815, 0.652675, 0.241797, 0.421935, 0.953603, 1.134910, 1.128710, 0.994997, 0.586105, 0.093115, 0.493402, 0.940007, 1.108570, 0.889240, 0.486656, 0.132220, 0.551104, 0.937832, 1.098910, 1.025100, 0.577886, 0.128864, 0.618132, 0.900171, 1.003080, 0.900641, 0.615360, 0.166079, 0.632822, 1.155370, 1.253420, 1.178280, 0.981197, 0.501332, 0.159584, 0.694194, 1.089360, 1.131460, 0.856693, 0.461856, 0.126903, 0.743156, 1.156920, 1.243270, 1.036930, 0.472215, 0.248969, 0.757623, 1.005890, 1.056860, 0.921552, 0.589843, 0.116016, 0.896548, 1.372970, 1.355700, 1.217090, 0.973043, 0.405926, 0.328740, 0.925747, 1.209530, 1.123800, 0.848824, 0.450915, 0.256205, 1.035040, 1.399920, 1.324700, 0.983924, 0.357873, 0.382620, 0.907614, 1.135060, 1.124330, 0.942868, 0.539069, 0.265825, 1.180510, 1.567260, 1.430770, 1.250640, 0.953555, 0.263360, 0.580118, 1.145010, 1.271840, 1.104730, 0.870865, 0.404331, 0.518034, 1.376190, 1.575410, 1.314800, 0.908410, 0.263699, 0.526745, 1.088870, 1.262090, 1.159020, 0.936015, 0.460596, 0.491720, 1.456360, 1.719940, 1.472900, 1.262270, 0.887821, 0.076549, 0.853492, 1.313360, 1.282330, 1.095010, 0.891916, 0.276801, 0.863458, 1.673510, 1.637280, 1.255290, 0.853241, 0.168753, 0.711495, 1.271890, 1.325510, 1.136130, 0.914080, 0.368019, 0.738168, 1.708020, 1.812320, 1.464790, 1.229140, 0.758783, 0.208314, 1.111210, 1.416750, 1.257990, 1.088760, 0.870581, 0.114120, 1.214930, 1.864810, 1.613310, 1.199840, 0.807347, 0.059339, 0.917035, 1.385700, 1.295570, 1.087810, 0.902761, 0.256112, 1.003570, 1.905870, 1.817450, 1.398320, 1.150050, 0.574305, 0.489219, 1.323880, 1.450400, 1.203440, 1.069590, 0.797216, 0.214505, 1.509390, 1.953810, 1.554970, 1.153930, 0.728774, 0.153778, 1.073450, 1.389870, 1.213680, 1.064110, 0.893658, 0.126778, 1.258940, 2.003810, 1.729630, 1.296340, 1.040560, 0.349891, 0.761868, 1.460490, 1.408030, 1.124890, 1.041670, 0.693405, 0.473362, 1.731450, 1.971460, 1.478860, 1.089040, 0.611504, 0.308151, 1.130180, 1.319770, 1.148600, 1.072510, 0.851769, 0.113848, 1.443120, 1.979510, 1.586890, 1.194430, 0.909444, 0.108328, 0.978472, 1.491360, 1.302350, 1.051050, 1.023600, 0.574684, 0.717195, 1.883880, 1.926830, 1.374850, 1.003180, 0.503049, 0.389851, 1.106400, 1.246100, 1.125420, 1.077190, 0.768833, 0.277266, 1.510680, 1.865100, 1.444830, 1.106800, 0.761313, 0.111345, 1.088380, 1.419940, 1.181200, 1.015650, 1.015070, 0.437796, 0.931898, 1.951620, 1.816200, 1.256990, 0.938521, 0.450567, 0.401653, 1.059710, 1.202140, 1.115870, 1.054380, 0.686135, 0.360763, 1.473450, 1.721950, 1.332780, 1.028220, 0.622221, 0.244727, 1.079230, 1.299940, 1.098010, 1.019440, 0.993572, 0.292123, 1.080240, 1.919130, 1.667350, 1.174630, 0.932483, 0.451300, 0.384730, 1.020430, 1.169410, 1.091770, 1.025150, 0.653998, 0.355451, 1.382530, 1.592060, 1.251010, 0.966871, 0.537197, 0.273282, 0.998384, 1.197850, 1.064390, 1.030470, 0.953506, 0.180638, 1.129290, 1.814470, 1.542690, 1.163530, 0.973421, 0.470318, 0.360961, 0.977847, 1.126770, 1.062620, 1.025760, 0.684415, 0.296216, 1.281230, 1.489730, 1.204830, 0.950354, 0.526650, 0.232998, 0.913586, 1.136980, 1.049220, 1.030070, 0.928992, 0.145035, 1.098640, 1.707540, 1.486870, 1.205790, 1.020410, 0.490561, 0.322552, 0.924638, 1.086150, 1.053250, 1.065700, 0.756000, 0.217550, 1.194240, 1.432030, 1.214020, 0.986611, 0.558667, 0.182974, 0.853465, 1.093810, 1.028990, 1.041200, 0.957767, 0.166375, 1.057500, 1.653610, 1.487200, 1.253530, 1.053210, 0.520970, 0.272876, 0.886046, 1.070350, 1.066840, 1.131800, 0.848763, 0.145096, 1.154040, 1.445460, 1.275820, 1.037380, 0.583310, 0.147614, 0.802957, 1.049960, 1.020730, 1.095540, 1.028790, 0.185334, 1.066120, 1.651600, 1.498220, 1.280920, 1.081140, 0.557786, 0.250599, 0.892659, 1.076850, 1.090360, 1.218840, 0.946974, 0.120552, 1.202620, 1.526510, 1.340110, 1.053180, 0.587801, 0.119761, 0.755343, 1.025590, 1.051720, 1.183570, 1.084650, 0.148060, 1.132690, 1.665590, 1.493100, 1.295150, 1.106100, 0.563182, 0.292872, 0.941557, 1.084340, 1.125220, 1.327910, 1.009000, 0.200265, 1.346100, 1.615570, 1.347980, 1.029300, 0.595417, 0.101859, 0.742374, 1.047270, 1.111940, 1.258120, 1.075530, 0.084034, 1.231150, 1.671150, 1.475000, 1.302150, 1.100120, 0.494852, 0.402001, 1.002120, 1.086380, 1.186020, 1.431370, 0.965745, 0.411971, 1.523290, 1.638650, 1.293260, 1.003280, 0.608309, 0.117372, 0.795442, 1.099840, 1.160440, 1.284980, 0.992675, 0.156303, 1.340410, 1.664040, 1.447000, 1.284590, 1.028660, 0.344160, 0.549871, 1.051770, 1.096120, 1.265070, 1.465250, 0.772519, 0.705568, 1.645680, 1.576410, 1.223480, 0.992486, 0.578692, 0.197943, 0.892929, 1.136560, 1.176370, 1.267350, 0.844718, 0.375539, 1.447060, 1.634630, 1.395630, 1.220120, 0.881189, 0.135284, 0.702394, 1.087280, 1.116520, 1.319390, 1.375390, 0.455215, 0.988782, 1.671350, 1.473490, 1.174610, 0.957888, 0.457862, 0.348679, 0.973302, 1.136660, 1.178590, 1.212640, 0.626308, 0.628085, 1.521620, 1.561780, 1.310170, 1.103220, 0.668094, 0.132623, 0.837982, 1.104370, 1.127050, 1.306400, 1.162960, 0.127543, 1.199560, 1.624440, 1.376470, 1.125660, 0.848293, 0.262105, 0.499611, 1.002510, 1.128150, 1.183800, 1.098130, 0.334698, 0.869513, 1.523060, 1.440290, 1.198460, 0.936857, 0.402771, 0.353650, 0.933347, 1.090530, 1.110080, 1.220280, 0.871237, 0.272286, 1.332030, 1.543200, 1.283510, 1.032690, 0.667802, 0.078523, 0.592068, 1.006730, 1.142290, 1.165300, 0.893964, 0.111979, 1.036450, 1.438580, 1.295760, 1.069950, 0.718167, 0.108843, 0.557687, 0.966268, 1.048560, 1.073840, 1.079090, 0.537342, 0.590407, 1.397360, 1.433230, 1.168110, 0.892606, 0.475637, 0.135683, 0.643430, 1.028960, 1.163750, 1.076030, 0.614837, 0.297310, 1.096190, 1.302960, 1.158030, 0.917082, 0.454387, 0.174842, 0.682070, 0.944544, 1.008730, 1.031780, 0.887355, 0.189631, 0.856596, 1.388180, 1.286300, 1.034690, 0.748779, 0.319702, 0.217797, 0.700754, 1.071970, 1.146270, 0.907655, 0.326996, 0.502705, 1.074610, 1.166060, 1.031920, 0.734087, 0.188188, 0.371770, 0.725376, 0.914572, 0.997259, 0.969079, 0.636362, 0.188692, 1.036910, 1.300060, 1.126490, 0.923753, 0.635318, 0.192645, 0.308837, 0.780442, 1.102660, 1.070480, 0.705577, 0.149609, 0.627226, 1.024650, 1.052430, 0.911234, 0.548612, 0.065409, 0.482470, 0.738481, 0.920493, 0.999136, 0.854086, 0.343929, 0.491174, 1.112380, 1.171790, 1.008440, 0.862337, 0.540293, 0.084164, 0.425427, 0.863376, 1.102050, 0.964515, 0.522620, 0.131626, 0.707868, 0.980781, 0.966965, 0.812625, 0.408952, 0.160589, 0.548704, 0.778276, 0.959181, 0.973547, 0.687340, 0.129253, 0.704090, 1.118310, 1.074720, 0.966070, 0.833139, 0.434092, 0.138980, 0.554816, 0.936563, 1.086320, 0.865994, 0.378478, 0.256760, 0.772763, 0.958746, 0.926858, 0.768652, 0.330634, 0.245604, 0.629544, 0.854638, 0.992683, 0.908743, 0.517987, 0.163958, 0.844103, 1.128650, 1.055490, 0.982725, 0.803364, 0.314448, 0.253198, 0.683120, 1.011740, 1.075350, 0.786131, 0.281265, 0.368289, 0.839728, 0.984094, 0.957381, 0.779965, 0.274459, 0.347491, 0.739533, 0.937373, 1.003660, 0.841822, 0.397481, 0.313537, 0.973472, 1.194600, 1.103670, 1.020150, 0.766320, 0.202736, 0.387495, 0.825026, 1.097270, 1.064500, 0.722851, 0.224299, 0.464390, 0.943044, 1.086600, 1.047750, 0.797443, 0.194227, 0.470689, 0.852810, 1.009710, 1.016900, 0.813382, 0.332084, 0.455589, 1.137610, 1.310660, 1.179590, 1.059990, 0.736112, 0.108365, 0.545159, 0.990325, 1.174230, 1.042350, 0.688623, 0.193197, 0.583225, 1.124780, 1.254620, 1.136270, 0.772259, 0.097563, 0.584274, 0.956833, 1.089780, 1.056880, 0.818649, 0.278714, 0.623174, 1.332920, 1.440890, 1.256160, 1.102220, 0.709892, 0.101988, 0.740422, 1.158230, 1.216690, 1.020870, 0.698491, 0.159911, 0.781313, 1.383720, 1.418500, 1.163460, 0.713347, 0.080396, 0.678351, 1.073720, 1.189540, 1.104840, 0.821317, 0.214046, 0.813763, 1.532180, 1.557960, 1.321350, 1.135460, 0.657503, 0.202787, 0.962357, 1.294480, 1.223860, 1.024740, 0.732928, 0.108174, 1.076830, 1.651770, 1.504130, 1.133250, 0.671931, 0.096006, 0.786347, 1.216610, 1.275590, 1.120280, 0.805832, 0.147596, 1.013030, 1.717330, 1.644610, 1.356910, 1.132910, 0.551455, 0.413706, 1.180060, 1.381730, 1.214190, 1.053540, 0.737160, 0.223981, 1.417180, 1.843300, 1.499760, 1.100650, 0.669371, 0.126446, 0.936247, 1.347620, 1.297350, 1.097570, 0.790725, 0.099864, 1.220980, 1.873130, 1.676310, 1.341940, 1.079970, 0.390332, 0.658680, 1.366970, 1.418220, 1.193950, 1.076180, 0.669006, 0.508190, 1.718930, 1.924700, 1.452780, 1.099160, 0.664392, 0.221263, 1.099030, 1.406200, 1.249830, 1.075320, 0.786741, 0.154793, 1.433570, 1.966790, 1.631920, 1.279760, 0.986596, 0.187587, 0.907170, 1.500180, 1.397230, 1.153450, 1.068620, 0.534547, 0.807805, 1.933400, 1.921830, 1.404010, 1.102590, 0.603883, 0.379045, 1.210050, 1.376890, 1.184170, 1.083720, 0.766970, 0.324732, 1.613710, 1.963940, 1.524830, 1.200290, 0.865114, 0.066063, 1.126460, 1.549230, 1.312830, 1.097450, 1.039270, 0.366541, 1.078950, 2.059630, 1.866540, 1.348050, 1.068170, 0.489323, 0.518767, 1.237980, 1.306240, 1.148960, 1.104000, 0.698377, 0.509830, 1.708230, 1.868890, 1.402010, 1.125240, 0.713943, 0.284717, 1.266620, 1.494260, 1.189970, 1.056850, 1.005130, 0.187828, 1.307100, 2.103480, 1.762240, 1.266370, 0.997802, 0.373372, 0.596662, 1.211190, 1.247430, 1.140360, 1.096400, 0.592206, 0.647396, 1.698310, 1.729900, 1.300950, 1.046660, 0.540304, 0.470851, 1.287370, 1.362330, 1.085150, 1.054380, 0.958741, 0.063720, 1.472540, 2.054540, 1.611290, 1.176540, 0.935659, 0.298540, 0.621763, 1.173100, 1.207540, 1.122990, 1.055710, 0.501036, 0.699399, 1.616480, 1.595300, 1.221250, 0.954670, 0.386427, 0.552448, 1.203220, 1.223930, 1.038720, 1.071510, 0.881655, 0.194633, 1.539490, 1.916260, 1.452460, 1.123970, 0.912478, 0.262137, 0.622744, 1.134000, 1.161810, 1.084860, 1.018310, 0.466176, 0.678728, 1.508960, 1.479650, 1.151020, 0.873427, 0.306081, 0.527379, 1.083050, 1.135570, 1.035920, 1.070570, 0.787445, 0.307310, 1.495370, 1.738220, 1.343950, 1.129520, 0.915998, 0.242996, 0.607380, 1.081370, 1.102920, 1.050070, 1.017770, 0.486272, 0.620300, 1.400290, 1.384070, 1.106030, 0.844594, 0.309452, 0.452553, 0.989975, 1.093650, 1.032380, 1.047460, 0.725423, 0.325673, 1.385060, 1.592420, 1.310400, 1.167640, 0.919631, 0.236696, 0.571608, 1.020830, 1.052510, 1.041990, 1.055370, 0.539001, 0.548550, 1.307510, 1.331490, 1.116770, 0.873305, 0.350613, 0.386860, 0.931186, 1.059340, 1.013910, 1.040720, 0.728636, 0.283289, 1.284890, 1.517090, 1.325320, 1.200970, 0.917312, 0.246083, 0.533355, 0.981177, 1.027310, 1.058870, 1.118780, 0.607944, 0.489329, 1.268710, 1.352010, 1.176640, 0.913755, 0.379985, 0.340964, 0.880466, 1.020520, 1.010510, 1.080640, 0.771699, 0.251242, 1.243780, 1.498280, 1.348690, 1.217240, 0.914013, 0.250685, 0.531023, 0.978809, 1.018720, 1.093300, 1.204300, 0.668325, 0.494216, 1.323500, 1.431250, 1.229670, 0.921068, 0.392937, 0.298423, 0.837912, 1.006400, 1.047860, 1.147110, 0.793498, 0.279376, 1.262000, 1.504660, 1.363860, 1.220410, 0.895257, 0.210149, 0.585618, 0.998825, 1.015320, 1.153130, 1.298410, 0.662088, 0.617040, 1.458400, 1.500530, 1.226300, 0.900288, 0.408171, 0.272942, 0.840308, 1.038300, 1.106920, 1.191240, 0.751801, 0.375538, 1.320400, 1.519840, 1.368950, 1.200750, 0.828056, 0.101601, 0.681888, 1.019430, 1.026110, 1.241230, 1.348580, 0.521590, 0.854863, 1.596120, 1.497910, 1.176490, 0.883154, 0.409955, 0.311178, 0.907246, 1.090870, 1.147580, 1.185450, 0.639372, 0.531310, 1.405190, 1.532780, 1.350800, 1.134430, 0.691703, 0.103439, 0.791571, 1.038150, 1.063120, 1.322930, 1.282130, 0.232357, 1.131530, 1.658380, 1.427950, 1.126800, 0.865035, 0.343208, 0.436686, 1.001990, 1.120950, 1.157390, 1.131000, 0.455568, 0.739305, 1.494790, 1.518060, 1.288800, 1.008820, 0.491320, 0.278024, 0.898286, 1.060000, 1.110280, 1.337690, 1.064990, 0.155383, 1.356160, 1.631610, 1.343180, 1.091140, 0.793426, 0.177321, 0.606664, 1.066590, 1.121440, 1.152460, 1.021820, 0.203071, 0.973417, 1.545570, 1.450180, 1.179770, 0.829407, 0.240681, 0.495083, 0.988907, 1.073140, 1.130720, 1.248890, 0.728895, 0.537892, 1.489940, 1.556990, 1.273430, 1.029010, 0.628652, 0.103697, 0.747777, 1.085510, 1.121840, 1.131900, 0.830729, 0.147180, 1.174360, 1.518190, 1.333910, 1.037790, 0.600242, 0.074440, 0.699580, 1.038150, 1.058520, 1.105570, 1.066980, 0.334826, 0.873652, 1.545490, 1.466440, 1.196120, 0.898612, 0.396255, 0.272266, 0.829856, 1.092460, 1.135690, 1.058330, 0.547461, 0.473526, 1.283560, 1.417540, 1.199470, 0.866970, 0.320426, 0.342857, 0.843929, 1.027570, 1.022280, 1.045970, 0.818590, 0.094157, 1.143360, 1.536070, 1.352870, 1.079960, 0.710618, 0.162882, 0.422897, 0.881137, 1.115720, 1.131910, 0.898691, 0.226813, 0.739654, 1.292950, 1.287760, 1.064110, 0.655818, 0.035636, 0.581236, 0.895915, 0.979479, 0.995212, 0.959665, 0.513098, 0.484044, 1.328920, 1.454610, 1.206410, 0.934263, 0.513107, 0.091736, 0.541328, 0.936636, 1.140350, 1.070760, 0.670157, 0.124563, 0.911607, 1.245090, 1.164410, 0.917747, 0.411768, 0.262140, 0.715375, 0.879157, 0.947999, 0.989513, 0.825939, 0.173296, 0.839077, 1.403660, 1.308100, 1.054070, 0.797562, 0.336437, 0.216834, 0.653116, 0.995594, 1.134400, 0.953008, 0.427681, 0.366028, 1.013680, 1.183180, 1.049710, 0.757279, 0.183956, 0.443883, 0.759101, 0.862076, 0.963822, 0.973397, 0.624378, 0.214029, 1.093580, 1.371300, 1.146900, 0.942689, 0.690155, 0.175337, 0.369416, 0.761332, 1.038460, 1.094000, 0.816127, 0.228970, 0.565768, 1.079030, 1.120250, 0.942336, 0.616187, 0.042317, 0.535745, 0.781444, 0.893285, 1.001520, 0.907287, 0.380756, 0.519930, 1.230480, 1.289740, 1.036600, 0.891696, 0.600449, 0.069999, 0.516678, 0.854924, 1.064680, 1.043210, 0.691272, 0.121039, 0.724968, 1.120010, 1.064040, 0.869560, 0.536207, 0.079908, 0.596604, 0.837819, 0.960008, 1.015860, 0.798151, 0.186192, 0.733261, 1.294020, 1.234500, 1.005480, 0.882245, 0.515955, 0.146077, 0.641971, 0.940395, 1.091430, 0.998482, 0.586053, 0.133319, 0.845699, 1.150750, 1.047060, 0.863948, 0.514289, 0.129532, 0.675074, 0.923111, 1.020710, 1.000660, 0.697321, 0.110482, 0.875638, 1.351710, 1.241350, 1.033800, 0.890189, 0.443848, 0.244963, 0.758381, 1.036800, 1.122350, 0.957409, 0.507872, 0.225981, 0.942507, 1.213340, 1.102580, 0.913432, 0.502981, 0.196357, 0.763248, 1.002360, 1.064760, 0.991229, 0.643383, 0.118625, 0.997483, 1.437610, 1.295670, 1.089420, 0.908754, 0.390291, 0.348186, 0.892644, 1.144120, 1.141140, 0.924392, 0.475438, 0.291872, 1.065760, 1.349260, 1.213590, 0.962350, 0.471339, 0.262015, 0.829616, 1.070390, 1.116970, 1.011160, 0.627064, 0.184925, 1.125250, 1.543440, 1.368390, 1.153770, 0.932662, 0.336327, 0.476342, 1.050830, 1.237730, 1.140580, 0.922845, 0.488572, 0.377891, 1.268730, 1.543280, 1.313080, 0.973226, 0.443778, 0.290333, 0.880146, 1.155170, 1.186710, 1.041760, 0.619853, 0.259511, 1.256500, 1.652650, 1.440990, 1.211180, 0.940056, 0.251832, 0.640094, 1.210810, 1.297640, 1.137850, 0.965094, 0.501312, 0.548086, 1.546220, 1.720240, 1.348570, 0.968590, 0.459536, 0.293778, 0.958566, 1.263840, 1.241280, 1.055350, 0.615964, 0.332597, 1.391930, 1.757980, 1.494360, 1.237100, 0.908010, 0.127600, 0.825263, 1.348390, 1.325770, 1.148780, 1.023110, 0.449196, 0.814564, 1.825520, 1.810550, 1.331570, 0.993627, 0.506053, 0.332297, 1.084750, 1.354560, 1.245600, 1.058620, 0.624356, 0.418367, 1.542560, 1.842400, 1.500450, 1.216870, 0.837064, 0.075321, 1.013860, 1.452250, 1.326370, 1.161790, 1.049320, 0.307095, 1.122540, 2.027630, 1.807060, 1.309240, 1.048580, 0.518162, 0.444387, 1.218450, 1.379120, 1.210820, 1.079450, 0.629146, 0.547395, 1.698140, 1.869530, 1.446610, 1.166160, 0.741883, 0.217802, 1.192760, 1.507580, 1.288570, 1.155440, 1.023700, 0.133039, 1.402490, 2.125470, 1.747940, 1.299960, 1.081770, 0.447532, 0.599808, 1.299570, 1.339040, 1.181080, 1.117640, 0.588034, 0.722734, 1.811840, 1.815170, 1.358540, 1.111620, 0.621637, 0.420322, 1.333870, 1.487850, 1.207730, 1.134320, 0.962497, 0.125734, 1.620330, 2.134760, 1.660030, 1.279350, 1.050920, 0.313659, 0.733651, 1.310500, 1.278960, 1.176960, 1.134830, 0.481515, 0.896011, 1.837780, 1.700260, 1.277310, 1.052980, 0.463195, 0.616715, 1.390200, 1.385700, 1.115280, 1.124930, 0.880295, 0.347548, 1.768750, 2.068360, 1.542700, 1.227740, 0.970027, 0.176217, 0.811252, 1.280740, 1.230610, 1.175120, 1.101890, 0.345741, 1.005560, 1.777070, 1.572930, 1.214180, 0.965787, 0.281753, 0.746675, 1.336790, 1.244680, 1.061270, 1.132660, 0.767143, 0.560632, 1.831240, 1.926510, 1.403700, 1.165690, 0.885139, 0.075178, 0.842863, 1.239130, 1.185760, 1.148390, 1.037780, 0.240488, 1.031520, 1.670720, 1.459980, 1.147830, 0.849251, 0.136464, 0.765304, 1.211120, 1.134750, 1.060690, 1.125210, 0.618477, 0.724850, 1.785130, 1.730410, 1.282000, 1.128940, 0.821003, 0.052249, 0.846650, 1.186370, 1.127350, 1.105320, 0.987207, 0.194374, 0.999501, 1.553090, 1.356080, 1.071570, 0.749925, 0.082297, 0.693615, 1.089590, 1.087920, 1.075390, 1.074260, 0.471458, 0.791361, 1.642920, 1.537430, 1.217850, 1.123770, 0.769590, 0.070312, 0.825275, 1.118340, 1.064130, 1.075880, 0.972335, 0.188524, 0.939682, 1.434800, 1.263730, 1.020470, 0.717459, 0.109278, 0.602037, 1.017980, 1.074140, 1.062190, 1.000830, 0.384639, 0.753298, 1.467140, 1.404720, 1.212420, 1.125840, 0.720723, 0.084082, 0.784855, 1.052400, 1.018830, 1.072600, 0.984231, 0.206003, 0.868412, 1.333930, 1.217770, 1.031410, 0.745262, 0.159338, 0.541099, 0.980787, 1.049940, 1.026510, 0.957572, 0.377941, 0.664999, 1.329310, 1.346810, 1.233480, 1.115510, 0.677562, 0.091120, 0.753390, 1.012280, 0.995874, 1.086610, 1.012790, 0.235993, 0.814437, 1.294740, 1.247210, 1.087140, 0.777274, 0.186281, 0.506918, 0.946123, 1.015510, 1.010130, 0.967595, 0.409588, 0.599584, 1.262430, 1.340820, 1.253860, 1.092720, 0.635868, 0.113427, 0.760421, 0.997898, 0.982805, 1.116200, 1.055670, 0.246365, 0.833225, 1.348330, 1.323420, 1.125850, 0.773713, 0.192864, 0.481598, 0.920740, 1.005340, 1.032640, 0.999474, 0.416513, 0.598540, 1.261080, 1.362480, 1.265760, 1.054690, 0.568680, 0.176351, 0.806235, 0.990220, 0.980195, 1.171600, 1.087190, 0.177612, 0.964945, 1.461770, 1.374010, 1.109400, 0.746498, 0.192572, 0.484234, 0.938888, 1.031860, 1.068040, 1.005570, 0.362306, 0.668812, 1.311430, 1.397810, 1.259150, 0.980168, 0.447505, 0.293687, 0.867567, 0.983213, 1.006050, 1.240170, 1.041730, 0.076925, 1.180860, 1.553270, 1.355150, 1.059680, 0.718084, 0.159300, 0.555625, 1.005060, 1.065230, 1.082900, 0.964252, 0.238512, 0.808004, 1.397730, 1.423510, 1.209900, 0.848895, 0.269705, 0.447603, 0.929101, 0.990435, 1.061250, 1.266020, 0.855241, 0.369165, 1.394440, 1.566470, 1.290840, 1.014310, 0.666254, 0.068251, 0.697535, 1.076340, 1.075300, 1.073790, 0.870916, 0.104378, 1.004580, 1.483260, 1.403400, 1.102290, 0.664071, 0.056588, 0.615447, 0.990622, 1.014930, 1.108420, 1.185840, 0.523713, 0.739924, 1.533080, 1.514330, 1.229240, 0.964195, 0.536932, 0.183606, 0.854391, 1.110910, 1.070200, 1.049050, 0.706537, 0.262666, 1.214940, 1.514930, 1.319550, 0.948365, 0.440083, 0.199853, 0.785689, 1.042270, 1.032560, 1.101690, 0.981935, 0.128255, 1.070220, 1.585650, 1.442080, 1.176260, 0.858157, 0.310420, 0.411143, 0.966412, 1.114140, 1.073870, 0.988372, 0.445952, 0.597510, 1.370230, 1.465380, 1.192840, 0.767414, 0.178367, 0.465254, 0.930478, 1.056810, 1.020430, 1.029070, 0.685470, 0.332761, 1.324080, 1.576590, 1.365030, 1.092620, 0.666164, 0.061467, 0.617013, 1.024570, 1.119030, 1.077430, 0.848687, 0.144693, 0.906926, 1.426530, 1.359100, 1.054460, 0.555388, 0.124419, 0.713891, 1.006260, 1.023650, 0.989139, 0.907738, 0.332807, 0.745982, 1.494640, 1.515860, 1.262700, 0.949972, 0.415561, 0.237931, 0.762521, 1.059320, 1.133450, 1.037830, 0.615283, 0.274664, 1.128970, 1.399360, 1.240260, 0.904916, 0.298125, 0.427221, 0.882999, 0.998094, 0.976882, 0.964974, 0.742450, 0.081961, 1.109490, 1.568680, 1.397030, 1.125550, 0.766121, 0.159858, 0.455635, 0.866331, 1.089310, 1.129530, 0.927822, 0.328077, 0.597729, 1.258290, 1.334780, 1.122260, 0.723026, 0.030273, 0.666019, 0.942701, 0.951104, 0.965533, 0.942523, 0.514465, 0.474088, 1.381310, 1.534490, 1.236220, 0.980831, 0.579318, 0.094374, 0.632412, 0.946078, 1.104190, 1.085170, 0.767777, 0.114314, 0.854193, 1.326090, 1.256010, 0.989310, 0.516353, 0.224972, 0.794393, 0.933637, 0.934312, 0.995111, 0.879000, 0.228183, 0.845322, 1.525450, 1.418830, 1.084130, 0.864038, 0.408579, 0.281083, 0.773994, 1.000540, 1.095290, 1.013720, 0.599495, 0.216921, 1.052300, 1.351840, 1.159000, 0.846025, 0.337816, 0.373168, 0.838246, 0.931414, 0.971690, 1.018990, 0.747616, 0.098062, 1.116640, 1.554010, 1.288830, 0.987749, 0.783242, 0.254264, 0.452553, 0.877135, 1.032900, 1.077850, 0.942798, 0.446155, 0.429727, 1.197190, 1.337340, 1.056840, 0.738030, 0.236016, 0.440675, 0.864892, 0.972218, 1.026200, 0.996488, 0.581080, 0.337059, 1.272890, 1.528100, 1.204520, 0.953856, 0.725571, 0.123895, 0.580305, 0.950314, 1.064660, 1.070420, 0.882207, 0.314107, 0.599188, 1.287010, 1.305390, 0.997901, 0.706432, 0.203381, 0.480234, 0.910041, 1.030940, 1.056250, 0.943240, 0.444917, 0.494360, 1.353450, 1.508130, 1.179970, 0.960449, 0.685666, 0.063418, 0.671521, 1.021820, 1.112200, 1.069170, 0.830574, 0.225114, 0.714436, 1.348040, 1.311670, 1.019710, 0.737153, 0.194288, 0.518322, 0.954854, 1.074350, 1.068090, 0.908893, 0.374968, 0.580645, 1.407130, 1.515020, 1.196810, 0.990200, 0.667449, 0.085312, 0.757113, 1.112200, 1.163670, 1.061140, 0.802479, 0.189232, 0.799590, 1.441380, 1.394740, 1.098750, 0.778821, 0.188320, 0.534876, 0.977550, 1.111820, 1.096390, 0.917208, 0.358165, 0.631020, 1.456560, 1.543450, 1.238760, 1.035410, 0.661356, 0.126330, 0.861869, 1.210890, 1.196120, 1.055040, 0.821829, 0.179038, 0.918201, 1.609370, 1.524700, 1.170540, 0.807256, 0.208584, 0.515456, 1.001520, 1.174800, 1.147910, 0.950022, 0.368460, 0.665066, 1.510950, 1.591810, 1.295300, 1.078430, 0.641890, 0.199305, 0.981292, 1.293490, 1.208250, 1.076250, 0.882427, 0.149548, 1.119770, 1.822620, 1.624850, 1.199390, 0.847316, 0.270395, 0.497906, 1.070130, 1.260090, 1.191240, 0.986915, 0.395775, 0.700981, 1.588980, 1.657590, 1.342170, 1.092930, 0.594850, 0.303049, 1.098380, 1.352590, 1.217370, 1.128710, 0.935475, 0.091162, 1.386120, 1.999940, 1.645950, 1.207670, 0.922522, 0.333467, 0.543091, 1.184480, 1.322130, 1.203470, 1.033010, 0.426411, 0.774627, 1.702310, 1.712650, 1.347180, 1.072280, 0.529891, 0.417494, 1.209770, 1.393500, 1.225910, 1.181740, 0.930612, 0.210270, 1.646360, 2.081450, 1.602950, 1.230770, 1.004350, 0.328392, 0.666153, 1.292170, 1.326030, 1.201860, 1.093580, 0.419730, 0.914109, 1.821590, 1.712470, 1.304810, 1.037630, 0.454026, 0.549655, 1.315390, 1.404930, 1.213640, 1.205270, 0.859126, 0.449775, 1.841180, 2.067560, 1.537200, 1.263950, 1.032250, 0.227844, 0.818140, 1.342420, 1.286520, 1.214730, 1.140820, 0.334658, 1.096220, 1.886220, 1.641330, 1.246430, 1.003290, 0.348543, 0.704838, 1.388280, 1.360280, 1.172830, 1.202610, 0.743458, 0.685535, 1.956030, 1.988170, 1.464900, 1.271390, 0.977015, 0.075104, 0.937934, 1.333030, 1.241980, 1.237620, 1.131910, 0.187985, 1.252180, 1.860000, 1.532030, 1.200800, 0.948086, 0.195988, 0.848688, 1.383460, 1.259890, 1.132410, 1.191670, 0.595654, 0.902030, 1.994080, 1.859140, 1.378730, 1.236120, 0.864654, 0.108987, 1.003860, 1.293810, 1.206090, 1.239470, 1.058970, 0.088067, 1.327510, 1.763530, 1.427260, 1.156990, 0.843668, 0.046533, 0.918068, 1.291290, 1.153260, 1.126330, 1.164160, 0.411401, 1.080670, 1.945140, 1.686430, 1.284950, 1.177760, 0.738653, 0.215492, 1.027570, 1.242430, 1.164390, 1.207150, 0.960295, 0.123351, 1.324010, 1.642150, 1.334860, 1.086840, 0.708068, 0.106098, 0.884302, 1.165470, 1.096810, 1.145000, 1.089180, 0.211134, 1.178900, 1.802500, 1.497860, 1.211620, 1.120330, 0.619797, 0.304476, 1.019320, 1.176960, 1.110280, 1.161800, 0.877098, 0.189528, 1.276100, 1.517770, 1.240030, 0.998959, 0.605152, 0.125498, 0.791312, 1.077450, 1.093940, 1.140890, 0.962769, 0.094811, 1.162670, 1.599080, 1.342460, 1.176420, 1.063980, 0.510515, 0.360307, 0.982290, 1.103130, 1.060030, 1.127060, 0.816571, 0.225129, 1.205430, 1.392170, 1.153580, 0.943560, 0.578614, 0.096123, 0.713495, 1.047560, 1.096420, 1.087260, 0.832064, 0.081084, 1.052460, 1.401960, 1.252280, 1.165980, 0.998205, 0.417126, 0.382713, 0.933724, 1.042660, 1.027170, 1.101850, 0.767063, 0.238755, 1.121170, 1.287470, 1.118150, 0.952572, 0.602874, 0.072717, 0.683306, 1.039190, 1.066770, 1.012440, 0.753083, 0.086252, 0.917823, 1.265810, 1.220870, 1.156590, 0.925192, 0.344643, 0.393413, 0.904870, 1.007160, 1.003160, 1.077160, 0.729015, 0.235898, 1.055530, 1.250100, 1.154120, 0.994214, 0.615782, 0.070334, 0.679273, 1.019160, 1.019810, 0.963740, 0.733505, 0.098071, 0.825168, 1.204540, 1.224970, 1.140160, 0.851355, 0.275195, 0.429426, 0.910487, 0.982705, 0.978042, 1.062200, 0.704326, 0.252176, 1.064190, 1.298700, 1.219770, 1.006610, 0.588441, 0.082240, 0.681480, 1.000390, 0.992492, 0.952039, 0.732138, 0.101453, 0.803810, 1.208520, 1.250380, 1.115110, 0.763318, 0.174600, 0.508972, 0.934070, 0.954260, 0.965610, 1.068240, 0.658431, 0.351820, 1.172350, 1.386720, 1.247690, 0.966979, 0.539120, 0.106958, 0.710806, 1.012950, 0.991378, 0.949882, 0.706430, 0.089547, 0.859166, 1.266930, 1.283200, 1.063300, 0.633868, 0.058365, 0.616588, 0.954226, 0.932775, 0.985596, 1.067700, 0.522334, 0.570323, 1.334940, 1.439780, 1.214970, 0.903760, 0.479379, 0.168411, 0.797112, 1.052730, 0.992031, 0.934444, 0.638147, 0.163471, 0.990765, 1.357630, 1.290860, 0.958630, 0.454261, 0.165919, 0.729431, 0.972975, 0.939293, 1.022610, 0.994248, 0.251522, 0.869086, 1.470850, 1.426770, 1.155590, 0.839136, 0.375427, 0.313479, 0.926115, 1.083760, 0.982025, 0.905196, 0.511517, 0.377868, 1.177290, 1.431620, 1.238020, 0.799423, 0.242614, 0.354071, 0.843474, 1.002100, 0.967137, 1.024340, 0.797173, 0.136472, 1.164160, 1.533600, 1.376270, 1.101980, 0.744838, 0.183196, 0.538264, 1.043370, 1.086880, 0.976194, 0.852915, 0.296230, 0.675614, 1.359140, 1.437440, 1.123810, 0.611232, 0.046939, 0.564459, 0.958157, 1.030630, 0.981419, 0.948692, 0.485065, 0.554230, 1.393320, 1.533620, 1.323380, 1.036690, 0.571869, 0.120624, 0.764814, 1.109990, 1.080610, 0.980014, 0.736841, 0.098607, 0.997619, 1.466990, 1.367020, 0.982027, 0.408676, 0.245477, 0.783868, 1.047260, 1.030380, 0.960625, 0.797670, 0.129561, 0.949230, 1.541870, 1.496220, 1.262990, 0.915183, 0.311621, 0.397758, 0.935341, 1.133690, 1.085340, 0.959466, 0.517413, 0.419028, 1.262050, 1.476690, 1.258740, 0.834479, 0.174003, 0.531054, 0.971564, 1.073020, 0.998147, 0.918655, 0.593784, 0.305789, 1.289070, 1.611870, 1.423070, 1.166620, 0.721762, 0.051378, 0.660030, 1.039850, 1.139970, 1.087050, 0.868643, 0.216206, 0.795226, 1.423330, 1.420600, 1.145770, 0.662116, 0.110105, 0.800540, 1.071690, 1.036070, 0.970089, 0.871584, 0.339799, 0.722261, 1.549720, 1.595880, 1.307040, 1.028100, 0.484065, 0.289032, 0.859648, 1.096180, 1.133760, 1.054330, 0.701106, 0.146142, 1.100320, 1.494420, 1.338200, 1.018790, 0.441561, 0.398246, 0.982627, 1.073790, 0.989697, 0.976971, 0.797976, 0.089960, 1.113320, 1.698010, 1.495650, 1.166040, 0.871737, 0.239406, 0.544468, 0.998942, 1.115480, 1.105850, 0.981489, 0.495253, 0.459515, 1.324380, 1.506760, 1.234020, 0.856904, 0.200570, 0.619380, 1.048800, 1.033860, 0.986812, 0.997664, 0.657706, 0.332005, 1.418750, 1.719980, 1.349140, 1.038530, 0.720958, 0.046572, 0.749691, 1.081020, 1.103460, 1.063350, 0.893958, 0.291380, 0.733252, 1.479900, 1.469670, 1.100390, 0.683109, 0.030946, 0.729097, 1.043920, 1.019460, 1.023020, 0.979530, 0.451813, 0.652404, 1.593930, 1.650460, 1.214330, 0.947661, 0.581225, 0.197304, 0.892422, 1.113240, 1.080420, 1.029660, 0.813109, 0.128696, 0.960249, 1.567390, 1.386940, 0.966651, 0.561091, 0.087921, 0.756079, 1.035770, 1.044450, 1.050610, 0.905166, 0.245359, 0.873208, 1.649760, 1.553610, 1.126180, 0.888636, 0.457671, 0.348893, 0.971236, 1.122850, 1.073900, 1.013910, 0.738089, 0.083010, 1.127440, 1.590360, 1.297360, 0.894138, 0.530468, 0.105001, 0.757700, 1.047380, 1.074510, 1.044680, 0.818464, 0.131061, 0.980500, 1.638720, 1.475500, 1.083810, 0.853424, 0.368183, 0.439195, 1.012340, 1.143520, 1.088490, 1.002090, 0.670379, 0.200308, 1.229610, 1.589930, 1.264440, 0.913603, 0.566384, 0.100835, 0.755318, 1.057240, 1.088660, 1.032780, 0.776903, 0.102456, 1.009640, 1.608300, 1.428840, 1.077960, 0.847782, 0.323355, 0.488400, 1.053190, 1.182770, 1.102420, 0.988179, 0.634665, 0.270788, 1.303220, 1.630450, 1.314030, 0.988686, 0.617499, 0.089781, 0.733556, 1.056380, 1.108770, 1.052670, 0.795365, 0.109992, 1.001870, 1.583720, 1.417690, 1.108970, 0.872372, 0.305091, 0.531690, 1.107340, 1.219310, 1.102690, 0.996014, 0.652422, 0.315446, 1.411870, 1.736960, 1.401100, 1.057940, 0.668085, 0.069461, 0.695245, 1.075190, 1.160110, 1.102610, 0.850058, 0.135123, 0.986972, 1.587480, 1.450420, 1.167720, 0.903161, 0.283327, 0.583881, 1.160840, 1.238290, 1.107720, 1.051410, 0.700700, 0.397684, 1.584930, 1.863100, 1.455380, 1.101120, 0.739422, 0.078255, 0.685941, 1.142280, 1.226040, 1.152120, 0.921242, 0.170627, 1.000580, 1.644100, 1.515750, 1.218850, 0.911115, 0.249431, 0.637129, 1.205320, 1.252110, 1.140390, 1.140100, 0.719277, 0.556481, 1.784380, 1.935920, 1.451340, 1.144640, 0.834267, 0.119438, 0.749199, 1.237460, 1.264080, 1.189540, 1.004920, 0.191087, 1.083580, 1.747680, 1.566570, 1.227000, 0.896175, 0.213943, 0.693209, 1.253840, 1.273770, 1.189870, 1.213620, 0.664030, 0.771603, 1.943390, 1.924240, 1.417950, 1.206870, 0.906896, 0.084022, 0.873951, 1.307420, 1.259030, 1.232480, 1.082610, 0.154940, 1.242030, 1.842460, 1.554210, 1.196540, 0.879972, 0.170567, 0.774060, 1.311010, 1.284900, 1.221630, 1.237810, 0.538673, 0.993755, 2.026200, 1.850270, 1.387500, 1.262900, 0.901305, 0.095810, 1.004370, 1.322130, 1.236820, 1.288950, 1.108620, 0.086983, 1.420970, 1.862360, 1.478660, 1.163260, 0.861842, 0.088534, 0.884450, 1.344060, 1.254370, 1.223710, 1.216790, 0.369205, 1.191920, 2.037120, 1.744820, 1.358560, 1.271900, 0.804934, 0.228490, 1.094980, 1.296030, 1.224010, 1.332100, 1.047760, 0.219355, 1.542550, 1.792140, 1.385240, 1.142260, 0.805763, 0.082608, 0.980441, 1.310880, 1.187830, 1.220170, 1.162710, 0.175591, 1.354780, 1.983580, 1.616460, 1.314660, 1.221530, 0.650826, 0.386692, 1.138620, 1.254730, 1.215030, 1.328190, 0.915006, 0.410017, 1.572310, 1.673450, 1.308040, 1.105350, 0.688413, 0.200835, 1.002740, 1.218000, 1.133910, 1.228670, 1.063530, 0.086204, 1.458720, 1.859110, 1.469550, 1.257100, 1.129580, 0.477966, 0.516419, 1.144820, 1.203660, 1.190410, 1.276250, 0.759635, 0.546341, 1.534480, 1.550020, 1.236740, 1.025020, 0.545984, 0.281952, 0.944596, 1.127290, 1.128470, 1.223670, 0.903102, 0.280208, 1.465780, 1.670770, 1.328860, 1.200700, 1.013470, 0.308786, 0.606174, 1.116910, 1.139990, 1.150200, 1.202020, 0.614617, 0.633257, 1.464510, 1.428270, 1.151420, 0.925015, 0.447730, 0.280473, 0.865917, 1.092480, 1.148220, 1.162820, 0.705724, 0.421150, 1.365460, 1.462130, 1.225520, 1.147070, 0.879189, 0.160513, 0.649284, 1.062780, 1.076560, 1.109870, 1.120240, 0.480107, 0.687066, 1.371550, 1.303290, 1.071260, 0.861686, 0.421534, 0.246368, 0.829874, 1.103220, 1.137580, 1.044340, 0.534433, 0.455549, 1.202330, 1.289620, 1.166100, 1.083400, 0.738013, 0.060024, 0.655178, 1.009690, 1.031890, 1.070600, 1.025060, 0.354482, 0.705608, 1.260750, 1.201950, 1.041030, 0.855568, 0.426130, 0.237407, 0.841517, 1.107550, 1.074940, 0.916288, 0.435198, 0.412646, 1.047170, 1.181950, 1.133640, 1.006790, 0.609848, 0.078545, 0.659090, 0.985015, 1.002050, 1.017360, 0.919004, 0.254103, 0.692909, 1.170670, 1.169450, 1.069880, 0.864827, 0.404050, 0.267000, 0.863589, 1.079580, 0.992241, 0.825118, 0.396838, 0.357227, 0.948026, 1.136090, 1.116110, 0.929363, 0.498239, 0.130602, 0.695440, 0.985217, 0.964360, 0.950446, 0.825694, 0.186778, 0.693704, 1.156120, 1.211560, 1.109170, 0.836008, 0.341838, 0.316941, 0.879350, 1.042710, 0.929041, 0.773201, 0.373689, 0.338918, 0.920211, 1.144450, 1.113760, 0.851649, 0.377255, 0.223072, 0.763483, 0.982642, 0.913854, 0.896713, 0.754855, 0.123582, 0.771558, 1.228620, 1.275080, 1.103800, 0.761804, 0.260257, 0.382314, 0.912938, 1.026290, 0.890457, 0.735127, 0.330066, 0.381760, 0.969807, 1.201940, 1.113820, 0.748654, 0.219680, 0.360463, 0.835193, 0.965861, 0.876636, 0.872997, 0.667103, 0.100465, 0.945487, 1.335390, 1.299670, 1.049060, 0.669623, 0.159429, 0.493072, 0.984797, 1.025190, 0.861260, 0.694776, 0.249431, 0.506318, 1.097040, 1.281530, 1.079890, 0.598145, 0.063488, 0.511781, 0.896468, 0.955101, 0.874330, 0.849982, 0.497210, 0.376904, 1.165370, 1.409770, 1.275590, 0.978560, 0.564169, 0.084745, 0.667861, 1.072320, 1.016940, 0.840261, 0.643057, 0.136357, 0.727442, 1.268790, 1.328310, 0.984912, 0.411818, 0.175441, 0.662024, 0.960887, 0.968353, 0.888691, 0.771876, 0.220467, 0.727520, 1.358750, 1.430090, 1.234750, 0.905179, 0.408727, 0.246119, 0.872886, 1.132160, 1.001110, 0.834407, 0.547607, 0.184898, 1.018670, 1.413520, 1.300550, 0.844151, 0.217999, 0.375272, 0.824485, 1.034870, 0.989190, 0.879181, 0.609931, 0.154335, 1.074030, 1.488870, 1.417030, 1.194780, 0.797563, 0.170926, 0.533645, 1.045940, 1.148760, 0.996851, 0.822775, 0.357182, 0.546434, 1.301430, 1.469470, 1.209680, 0.693763, 0.052082, 0.606799, 0.995754, 1.089800, 0.987355, 0.828935, 0.379561, 0.547414, 1.371620, 1.557180, 1.386370, 1.134130, 0.618899, 0.144941, 0.811289, 1.150970, 1.140890, 1.004240, 0.754003, 0.118403, 0.942683, 1.494910, 1.434950, 1.099480, 0.538550, 0.226316, 0.861545, 1.129280, 1.091170, 0.962953, 0.751952, 0.137466, 0.941796, 1.602540, 1.566680, 1.327880, 1.023450, 0.369968, 0.461769, 1.026860, 1.193490, 1.125290, 0.992200, 0.593732, 0.330129, 1.282780, 1.575890, 1.354390, 0.987215, 0.345781, 0.508237, 1.081040, 1.174200, 1.048890, 0.945706, 0.652879, 0.222616, 1.312990, 1.746260, 1.509700, 1.231230, 0.860870, 0.086998, 0.753349, 1.168070, 1.191030, 1.097130, 0.934178, 0.361554, 0.701434, 1.523230, 1.576010, 1.258080, 0.848376, 0.103042, 0.773837, 1.196400, 1.136740, 1.013820, 0.945746, 0.504915, 0.581501, 1.618330, 1.778640, 1.393660, 1.109750, 0.665955, 0.209378, 0.988627, 1.237850, 1.153090, 1.052030, 0.839378, 0.134809, 1.021840, 1.673350, 1.527080, 1.138350, 0.668888, 0.143210, 0.943620, 1.200100, 1.080390, 1.018210, 0.928010, 0.288820, 0.932586, 1.804100, 1.705210, 1.255230, 0.985846, 0.456177, 0.475154, 1.149610, 1.241410, 1.094610, 1.006360, 0.734800, 0.146248, 1.283870, 1.750200, 1.433620, 0.991986, 0.490833, 0.309411, 0.994829, 1.153770, 1.059370, 1.039040, 0.853972, 0.091769, 1.198560, 1.851970, 1.574100, 1.134480, 0.867821, 0.248305, 0.685130, 1.224120, 1.199940, 1.045720, 0.978709, 0.629495, 0.376853, 1.484390, 1.754000, 1.305880, 0.861267, 0.382461, 0.369078, 0.976667, 1.121140, 1.069860, 1.034450, 0.738423, 0.176383, 1.333840, 1.799890, 1.442610, 1.045850, 0.757951, 0.075727, 0.808982, 1.226860, 1.154370, 1.028350, 0.962986, 0.517805, 0.580729, 1.606970, 1.697170, 1.192910, 0.806159, 0.367892, 0.359748, 0.948206, 1.112510, 1.077360, 1.002880, 0.643707, 0.283807, 1.355830, 1.708530, 1.341040, 0.987719, 0.674493, 0.054289, 0.849418, 1.202380, 1.135430, 1.032070, 0.941416, 0.413635, 0.724889, 1.653640, 1.631780, 1.153170, 0.839963, 0.409129, 0.330547, 0.923139, 1.104890, 1.074070, 0.984932, 0.618308, 0.295588, 1.316100, 1.620390, 1.278360, 0.968181, 0.642297, 0.076320, 0.847297, 1.189780, 1.136890, 1.032500, 0.922495, 0.354174, 0.799266, 1.671900, 1.617840, 1.193890, 0.916076, 0.460484, 0.290689, 0.887711, 1.096360, 1.085760, 1.010610, 0.659365, 0.250602, 1.258680, 1.560100, 1.266490, 0.998629, 0.658108, 0.076475, 0.843659, 1.191360, 1.134620, 1.032080, 0.942660, 0.355173, 0.845749, 1.722660, 1.663840, 1.262060, 0.984270, 0.517370, 0.228887, 0.852674, 1.113410, 1.126350, 1.068720, 0.737574, 0.184390, 1.217790, 1.553780, 1.312870, 1.061730, 0.685170, 0.078137, 0.846028, 1.189750, 1.127580, 1.062070, 1.019160, 0.377559, 0.927472, 1.820580, 1.718510, 1.302980, 1.040490, 0.596069, 0.169903, 0.858273, 1.166790, 1.173210, 1.135250, 0.834163, 0.129155, 1.234040, 1.616470, 1.388980, 1.110760, 0.693795, 0.083373, 0.845116, 1.187300, 1.140090, 1.137210, 1.116510, 0.356318, 1.068960, 1.922890, 1.727640, 1.311670, 1.107880, 0.681143, 0.162502, 0.926297, 1.226800, 1.199190, 1.209450, 0.933798, 0.129372, 1.337010, 1.716990, 1.434200, 1.115660, 0.692200, 0.086228, 0.852956, 1.206050, 1.179770, 1.226910, 1.175320, 0.258657, 1.241070, 1.979450, 1.684070, 1.316880, 1.183790, 0.718941, 0.224322, 1.029870, 1.255590, 1.210430, 1.300390, 0.996060, 0.230211, 1.503430, 1.782480, 1.410010, 1.095630, 0.699415, 0.099505, 0.898110, 1.245710, 1.215620, 1.286530, 1.166110, 0.120954, 1.402230, 1.976670, 1.614650, 1.330420, 1.228260, 0.665799, 0.359117, 1.121490, 1.248510, 1.232670, 1.388370, 0.966329, 0.431577, 1.656380, 1.759060, 1.339160, 1.086800, 0.697795, 0.152818, 0.978373, 1.266690, 1.215110, 1.305840, 1.097900, 0.106840, 1.533130, 1.926020, 1.536270, 1.332760, 1.203580, 0.525364, 0.523112, 1.176530, 1.227560, 1.268600, 1.425480, 0.825453, 0.667593, 1.726070, 1.660390, 1.273380, 1.085160, 0.640273, 0.263786, 1.043220, 1.234640, 1.190150, 1.305370, 0.979963, 0.323293, 1.623280, 1.830190, 1.445200, 1.303170, 1.105850, 0.333905, 0.672607, 1.196690, 1.204190, 1.290320, 1.380850, 0.611796, 0.864431, 1.705320, 1.541530, 1.228710, 1.046380, 0.512331, 0.386879, 1.044430, 1.170380, 1.182290, 1.288170, 0.802780, 0.549295, 1.646370, 1.684020, 1.342790, 1.241100, 0.953201, 0.128113, 0.787816, 1.184760, 1.169950, 1.275340, 1.267660, 0.382730, 0.995504, 1.633640, 1.433310, 1.175000, 0.947735, 0.364501, 0.450403, 0.995036, 1.131530, 1.202210, 1.221290, 0.569767, 0.731968, 1.575880, 1.503780, 1.246380, 1.151990, 0.762977, 0.103698, 0.854251, 1.140110, 1.122670, 1.229510, 1.116780, 0.182072, 1.074470, 1.538770, 1.324120, 1.091270, 0.827097, 0.263844, 0.451491, 0.956228, 1.143210, 1.206500, 1.078700, 0.328929, 0.818114, 1.424390, 1.331240, 1.166910, 1.032080, 0.554931, 0.230146, 0.866589, 1.078710, 1.078510, 1.165160, 0.940661, 0.092063, 1.108840, 1.418300, 1.206450, 1.006020, 0.742080, 0.222133, 0.445247, 0.966341, 1.167720, 1.146850, 0.886801, 0.178888, 0.800760, 1.247030, 1.200180, 1.093740, 0.882977, 0.361846, 0.322785, 0.848057, 1.032920, 1.046270, 1.075040, 0.740823, 0.215101, 1.088930, 1.279830, 1.112720, 0.963358, 0.702056, 0.191780, 0.476881, 1.003670, 1.152360, 1.027460, 0.707117, 0.129658, 0.727811, 1.099580, 1.113780, 1.015490, 0.728817, 0.211551, 0.379467, 0.842410, 1.017620, 1.006480, 0.948014, 0.538828, 0.331705, 1.026910, 1.169730, 1.083520, 0.962331, 0.662347, 0.129503, 0.540540, 1.026700, 1.090490, 0.897326, 0.578459, 0.118248, 0.658924, 1.006770, 1.064060, 0.943105, 0.597081, 0.097398, 0.442171, 0.872582, 1.009910, 0.935758, 0.802271, 0.370408, 0.401271, 0.979462, 1.137740, 1.112000, 0.954259, 0.582898, 0.085415, 0.610611, 1.030520, 1.018710, 0.795161, 0.493224, 0.112645, 0.629820, 0.976076, 1.056440, 0.892545, 0.483033, 0.090486, 0.537999, 0.918678, 0.979468, 0.845810, 0.677246, 0.244604, 0.479048, 1.006850, 1.181280, 1.144600, 0.900515, 0.468155, 0.132883, 0.690436, 1.043150, 0.965202, 0.722951, 0.426676, 0.116127, 0.662277, 1.019550, 1.094090, 0.849334, 0.352810, 0.192536, 0.652342, 0.950048, 0.932017, 0.776255, 0.584773, 0.140139, 0.627826, 1.114190, 1.246490, 1.139080, 0.810205, 0.339307, 0.234475, 0.805686, 1.076340, 0.925635, 0.670860, 0.363056, 0.190517, 0.781914, 1.136370, 1.144880, 0.773442, 0.187853, 0.348412, 0.759885, 0.969173, 0.903212, 0.744671, 0.486066, 0.130962, 0.857012, 1.250220, 1.285640, 1.101900, 0.710461, 0.188613, 0.415610, 0.956256, 1.106460, 0.890807, 0.639120, 0.283516, 0.370652, 0.995594, 1.280170, 1.151790, 0.646429, 0.076736, 0.511974, 0.865398, 1.003690, 0.909003, 0.722016, 0.332215, 0.422465, 1.119250, 1.362130, 1.295630, 1.059700, 0.597520, 0.091166, 0.660798, 1.100230, 1.109150, 0.871237, 0.618148, 0.164416, 0.664130, 1.253940, 1.374100, 1.087540, 0.494229, 0.178846, 0.683329, 0.990782, 1.057340, 0.923215, 0.667026, 0.150010, 0.765603, 1.360670, 1.434100, 1.294730, 1.011320, 0.436982, 0.296786, 0.915691, 1.193030, 1.091460, 0.876397, 0.564223, 0.156751, 1.031590, 1.465710, 1.374250, 0.981441, 0.347732, 0.362205, 0.886023, 1.124520, 1.093820, 0.914054, 0.569451, 0.185768, 1.111750, 1.555080, 1.470110, 1.281390, 0.925601, 0.207181, 0.606162, 1.125460, 1.225850, 1.075170, 0.883528, 0.423308, 0.522909, 1.380650, 1.566790, 1.305010, 0.876767, 0.195480, 0.591390, 1.101490, 1.211880, 1.082180, 0.884770, 0.442759, 0.493821, 1.436120, 1.688630, 1.462980, 1.233780, 0.778435, 0.101063, 0.902571, 1.263850, 1.215900, 1.062270, 0.850320, 0.198901, 0.922658, 1.632170, 1.565470, 1.218550, 0.773829, 0.052891, 0.848704, 1.260370, 1.211770, 1.040870, 0.858318, 0.288636, 0.830034, 1.711870, 1.738440, 1.400690, 1.140720, 0.573427, 0.394534, 1.150310, 1.329190, 1.175590, 1.037000, 0.758754, 0.121566, 1.275660, 1.771650, 1.510220, 1.131930, 0.638470, 0.240359, 1.061880, 1.307050, 1.148990, 1.015780, 0.830712, 0.120736, 1.168320, 1.893190, 1.689460, 1.293720, 1.012410, 0.328520, 0.695467, 1.325540, 1.323270, 1.110850, 0.996757, 0.628385, 0.418130, 1.552770, 1.827620, 1.427820, 1.025190, 0.465022, 0.454754, 1.164610, 1.260490, 1.089830, 1.020850, 0.766692, 0.185819, 1.447230, 1.944050, 1.564920, 1.174000, 0.861603, 0.067957, 0.949245, 1.406270, 1.255680, 1.041950, 0.958851, 0.483081, 0.700496, 1.757680, 1.817890, 1.314750, 0.896779, 0.304592, 0.579382, 1.162500, 1.192950, 1.071150, 1.023820, 0.650388, 0.429703, 1.605490, 1.878650, 1.418230, 1.064760, 0.695672, 0.183839, 1.111230, 1.389150, 1.161830, 1.000040, 0.931470, 0.325553, 0.956142, 1.884240, 1.741780, 1.183060, 0.791633, 0.216400, 0.608185, 1.118370, 1.154520, 1.073680, 0.995712, 0.520918, 0.591649, 1.634480, 1.755030, 1.291760, 0.969219, 0.535704, 0.360765, 1.159170, 1.311560, 1.090110, 0.994744, 0.898872, 0.162803, 1.157670, 1.916690, 1.620270, 1.082690, 0.758525, 0.206586, 0.588886, 1.080860, 1.138470, 1.066040, 0.953978, 0.440743, 0.644778, 1.579560, 1.628330, 1.198350, 0.894260, 0.423474, 0.435060, 1.122310, 1.233340, 1.061210, 1.003030, 0.851074, 0.063460, 1.269880, 1.871050, 1.511830, 1.059630, 0.795417, 0.234709, 0.559592, 1.049390, 1.119870, 1.051630, 0.941666, 0.437825, 0.617698, 1.494560, 1.525600, 1.144270, 0.864391, 0.387888, 0.426127, 1.061800, 1.187260, 1.054710, 1.004680, 0.815019, 0.067217, 1.297230, 1.808070, 1.467980, 1.105650, 0.857579, 0.270728, 0.518636, 1.009980, 1.101890, 1.056610, 0.977510, 0.494318, 0.552937, 1.413900, 1.464640, 1.146290, 0.893418, 0.410229, 0.388257, 1.016140, 1.160830, 1.046580, 1.016910, 0.832401, 0.072154, 1.297380, 1.785850, 1.483800, 1.169810, 0.913482, 0.320282, 0.460049, 0.978075, 1.106450, 1.087900, 1.047070, 0.582631, 0.481430, 1.368250, 1.468940, 1.206410, 0.952721, 0.442508, 0.355426, 0.980231, 1.133870, 1.046930, 1.074010, 0.904954, 0.067358, 1.332460, 1.808640, 1.510170, 1.215870, 0.969838, 0.389087, 0.412889, 0.985761, 1.134250, 1.127810, 1.136690, 0.685228, 0.439548, 1.395790, 1.540530, 1.282900, 0.992149, 0.461223, 0.321936, 0.943110, 1.117080, 1.082770, 1.175680, 0.980445, 0.101797, 1.415980, 1.835960, 1.510330, 1.249030, 1.037210, 0.445167, 0.423782, 1.038020, 1.160070, 1.168320, 1.248130, 0.771496, 0.480047, 1.509880, 1.629880, 1.315450, 0.995358, 0.482666, 0.283237, 0.925398, 1.134770, 1.150570, 1.276500, 1.000240, 0.209453, 1.517900, 1.834180, 1.487350, 1.284900, 1.092390, 0.436211, 0.508711, 1.104440, 1.168090, 1.224950, 1.368570, 0.781996, 0.635442, 1.662920, 1.663320, 1.285900, 0.993006, 0.516218, 0.273027, 0.957158, 1.178530, 1.210750, 1.332510, 0.945929, 0.368162, 1.608770, 1.800940, 1.457200, 1.313310, 1.091110, 0.337300, 0.640432, 1.154220, 1.170440, 1.305010, 1.447090, 0.664919, 0.873058, 1.770630, 1.610600, 1.234570, 1.009650, 0.524217, 0.331017, 1.027000, 1.205820, 1.235490, 1.339500, 0.829215, 0.556685, 1.677750, 1.742120, 1.418010, 1.306200, 1.008350, 0.166874, 0.779213, 1.180660, 1.181520, 1.379100, 1.425150, 0.427776, 1.109890, 1.783020, 1.509300, 1.204460, 1.016050, 0.454004, 0.450269, 1.081400, 1.192720, 1.240780, 1.311460, 0.654027, 0.763072, 1.710640, 1.650530, 1.358050, 1.247730, 0.850683, 0.088606, 0.899193, 1.186570, 1.191420, 1.402470, 1.287940, 0.156230, 1.279910, 1.718410, 1.412940, 1.185100, 0.957394, 0.305984, 0.567551, 1.084810, 1.167010, 1.253500, 1.237260, 0.416101, 0.957695, 1.678890, 1.521630, 1.278580, 1.138970, 0.636636, 0.262724, 0.982483, 1.166230, 1.180360, 1.357900, 1.069500, 0.164089, 1.373750, 1.621770, 1.330710, 1.131210, 0.823960, 0.145453, 0.630234, 1.061570, 1.170290, 1.259480, 1.085860, 0.170161, 1.086950, 1.568080, 1.375460, 1.188620, 0.980388, 0.387317, 0.446305, 1.012020, 1.118640, 1.148580, 1.259830, 0.809109, 0.417250, 1.409650, 1.508750, 1.236230, 1.028990, 0.668836, 0.079829, 0.650063, 1.061590, 1.198070, 1.208970, 0.856797, 0.133497, 1.113420, 1.405870, 1.242540, 1.083310, 0.773288, 0.139748, 0.570648, 0.990077, 1.066470, 1.110890, 1.119400, 0.523744, 0.634753, 1.388940, 1.370030, 1.124740, 0.917663, 0.547826, 0.114238, 0.677399, 1.095960, 1.199770, 1.076390, 0.602773, 0.294447, 1.053790, 1.243480, 1.132360, 0.949533, 0.543034, 0.100251, 0.624938, 0.953106, 1.038220, 1.062970, 0.929515, 0.235333, 0.789792, 1.303910, 1.219200, 1.032680, 0.838235, 0.460603, 0.159097, 0.736647, 1.127920, 1.138890, 0.894704, 0.388091, 0.378895, 0.962741, 1.113820, 1.034760, 0.797299, 0.338452, 0.203427, 0.646295, 0.944519, 1.029750, 0.976603, 0.694882, 0.094180, 0.860243, 1.180810, 1.105500, 0.992018, 0.782230, 0.365687, 0.231548, 0.808748, 1.125270, 1.032880, 0.721074, 0.253802, 0.417139, 0.886094, 1.023730, 0.952719, 0.664005, 0.189842, 0.285872, 0.686468, 0.969499, 1.004080, 0.840266, 0.456701, 0.237160, 0.869264, 1.084520, 1.066940, 0.986322, 0.708440, 0.238970, 0.334354, 0.873042, 1.098090, 0.925379, 0.584339, 0.178872, 0.448756, 0.845990, 0.982616, 0.910421, 0.572556, 0.082461, 0.378436, 0.761037, 0.993679, 0.939325, 0.688109, 0.272527, 0.372339, 0.885323, 1.066360, 1.088600, 0.970576, 0.597873, 0.101022, 0.456614, 0.939224, 1.074540, 0.838223, 0.480372, 0.136029, 0.498688, 0.864341, 1.010610, 0.914737, 0.497928, 0.104950, 0.503385, 0.844093, 0.992745, 0.861662, 0.568837, 0.166466, 0.509623, 0.965840, 1.120030, 1.123300, 0.924272, 0.468723, 0.126106, 0.602461, 1.024340, 1.059240, 0.768420, 0.405731, 0.120695, 0.598281, 0.967983, 1.102230, 0.925631, 0.395139, 0.215501, 0.638100, 0.915207, 0.985835, 0.814547, 0.490942, 0.113084, 0.701531, 1.110790, 1.200230, 1.143590, 0.863846, 0.337301, 0.254033, 0.784936, 1.115860, 1.036170, 0.718987, 0.354952, 0.198223, 0.787308, 1.150470, 1.200570, 0.889152, 0.255757, 0.368289, 0.767091, 0.990209, 1.004790, 0.804452, 0.419671, 0.247019, 0.949757, 1.278530, 1.272730, 1.155030, 0.803540, 0.187730, 0.471348, 0.986786, 1.179400, 1.004360, 0.703390, 0.300180, 0.401288, 1.070710, 1.345440, 1.236060, 0.797847, 0.116135, 0.516879, 0.908858, 1.088940, 1.043310, 0.797314, 0.321004, 0.493554, 1.219220, 1.432020, 1.329600, 1.162630, 0.725384, 0.091614, 0.735799, 1.164470, 1.198450, 0.985321, 0.712954, 0.201025, 0.718211, 1.385570, 1.467360, 1.193300, 0.695923, 0.080931, 0.679968, 1.080220, 1.187530, 1.061010, 0.766926, 0.206265, 0.769435, 1.478340, 1.552760, 1.363840, 1.147270, 0.597471, 0.275354, 1.002650, 1.285960, 1.186840, 0.989822, 0.702110, 0.099359, 1.102400, 1.637310, 1.484270, 1.119860, 0.617740, 0.154484, 0.882461, 1.247460, 1.231080, 1.038400, 0.723363, 0.111258, 1.058800, 1.705950, 1.620790, 1.355770, 1.084470, 0.407614, 0.565615, 1.234770, 1.345630, 1.160680, 0.997098, 0.624259, 0.367828, 1.466150, 1.773910, 1.434770, 1.062670, 0.542066, 0.326164, 1.095260, 1.342370, 1.198150, 1.004070, 0.682897, 0.189602, 1.351160, 1.869790, 1.611140, 1.295200, 0.970642, 0.167754, 0.859762, 1.407540, 1.344980, 1.118820, 0.980172, 0.475008, 0.709418, 1.746780, 1.811550, 1.369870, 1.014800, 0.425187, 0.535819, 1.246250, 1.333650, 1.130840, 0.994387, 0.629775, 0.418687, 1.610410, 1.929700, 1.522720, 1.199730, 0.817366, 0.112092, 1.123970, 1.497120, 1.282750, 1.061710, 0.938789, 0.285914, 1.028860, 1.935350, 1.787930, 1.298410, 0.940332, 0.267474, 0.711535, 1.292230, 1.262810, 1.087600, 1.003210, 0.532539, 0.664759, 1.778740, 1.876050, 1.393630, 1.095550, 0.632695, 0.386478, 1.313000, 1.484210, 1.175830, 1.012150, 0.890197, 0.109627, 1.307250, 2.041660, 1.714190, 1.203830, 0.837377, 0.123131, 0.802559, 1.261060, 1.197430, 1.080770, 0.992732, 0.395304, 0.863496, 1.824170, 1.750090, 1.271060, 0.989813, 0.429005, 0.617200, 1.384280, 1.384000, 1.071470, 0.996044, 0.835464, 0.140152, 1.530260, 2.058520, 1.588720, 1.097590, 0.750412, 0.051423, 0.819326, 1.212530, 1.163200, 1.078180, 0.948896, 0.269903, 0.964718, 1.771390, 1.611070, 1.173360, 0.880149, 0.245473, 0.744441, 1.338710, 1.256490, 1.015240, 1.007570, 0.759068, 0.345685, 1.664620, 1.980480, 1.441070, 1.026730, 0.718578, 0.045167, 0.804766, 1.174220, 1.138230, 1.057600, 0.903794, 0.208296, 0.971766, 1.674510, 1.491530, 1.096560, 0.786104, 0.135976, 0.753422, 1.234210, 1.164160, 1.008460, 1.015410, 0.666946, 0.496418, 1.686960, 1.843930, 1.330840, 1.024060, 0.734340, 0.040985, 0.779491, 1.133800, 1.103240, 1.035790, 0.898104, 0.214317, 0.923258, 1.571760, 1.398470, 1.049880, 0.745777, 0.119837, 0.690604, 1.139430, 1.120330, 1.015450, 1.009020, 0.602383, 0.553653, 1.626520, 1.719180, 1.295470, 1.072130, 0.764805, 0.041126, 0.736462, 1.083840, 1.071150, 1.040010, 0.941017, 0.269795, 0.852359, 1.482570, 1.346870, 1.058200, 0.770957, 0.160428, 0.618943, 1.076600, 1.094260, 1.015710, 1.019440, 0.604472, 0.536747, 1.555010, 1.654400, 1.316820, 1.128700, 0.796166, 0.071427, 0.681242, 1.046190, 1.062010, 1.073870, 1.018740, 0.351319, 0.783974, 1.436450, 1.361710, 1.120690, 0.824055, 0.206046, 0.560834, 1.024820, 1.066120, 1.030310, 1.079730, 0.658298, 0.512786, 1.527970, 1.641330, 1.349700, 1.173330, 0.835932, 0.120388, 0.649621, 1.044130, 1.072180, 1.126750, 1.123410, 0.437757, 0.760848, 1.470270, 1.436260, 1.189530, 0.857950, 0.242830, 0.502101, 0.975052, 1.055610, 1.085880, 1.176460, 0.703413, 0.538190, 1.548690, 1.642430, 1.369770, 1.211820, 0.877228, 0.139167, 0.674866, 1.070480, 1.085730, 1.201370, 1.246950, 0.480916, 0.836594, 1.581840, 1.511410, 1.212500, 0.868995, 0.288493, 0.446768, 0.956323, 1.086340, 1.169180, 1.258590, 0.689134, 0.623252, 1.591110, 1.635450, 1.379570, 1.242830, 0.884463, 0.089073, 0.753342, 1.099470, 1.104200, 1.305810, 1.348490, 0.412636, 1.023260, 1.706190, 1.522310, 1.189630, 0.887584, 0.335406, 0.438796, 0.995102, 1.141560, 1.238160, 1.288890, 0.604836, 0.752556, 1.637280, 1.618070, 1.378760, 1.242600, 0.821870, 0.085996, 0.854495, 1.119340, 1.142380, 1.418100, 1.356740, 0.203411, 1.260480, 1.763120, 1.462220, 1.165050, 0.916445, 0.329878, 0.513282, 1.068190, 1.178980, 1.271840, 1.265530, 0.456762, 0.914990, 1.676910, 1.582570, 1.351790, 1.186860, 0.681815, 0.223891, 0.952802, 1.134960, 1.195660, 1.482010, 1.222720, 0.123654, 1.458020, 1.727590, 1.380570, 1.160730, 0.904889, 0.226613, 0.643613, 1.121240, 1.184510, 1.284520, 1.190480, 0.244161, 1.095260, 1.685370, 1.511890, 1.287480, 1.070210, 0.477790, 0.414163, 1.034280, 1.143410, 1.232650, 1.450560, 0.961264, 0.453102, 1.567360, 1.637520, 1.316670, 1.141420, 0.801482, 0.070422, 0.760864, 1.131460, 1.185880, 1.284230, 1.042540, 0.100468, 1.250640, 1.630950, 1.404290, 1.190570, 0.895600, 0.226857, 0.604801, 1.081090, 1.129750, 1.227750, 1.322070, 0.629066, 0.747292, 1.598430, 1.534560, 1.256650, 1.058560, 0.618221, 0.164476, 0.825480, 1.128660, 1.204630, 1.239940, 0.803940, 0.331177, 1.326520, 1.510620, 1.281460, 1.063730, 0.662587, 0.083383, 0.751875, 1.076270, 1.093350, 1.184790, 1.122460, 0.273568, 0.983655, 1.573000, 1.420410, 1.166080, 0.913145, 0.420885, 0.276748, 0.859528, 1.147160, 1.215110, 1.111150, 0.504168, 0.565919, 1.304340, 1.360360, 1.160910, 0.895162, 0.385617, 0.289601, 0.822278, 1.031930, 1.058610, 1.114880, 0.866177, 0.104613, 1.152130, 1.489550, 1.281380, 1.046180, 0.753364, 0.259056, 0.364227, 0.903631, 1.176960, 1.169670, 0.902076, 0.230441, 0.706130, 1.219070, 1.219650, 1.035380, 0.683252, 0.115516, 0.449406, 0.824925, 0.992654, 1.042540, 1.004740, 0.556873, 0.419835, 1.228980, 1.347210, 1.135060, 0.934275, 0.615219, 0.128209, 0.454945, 0.963641, 1.179010, 1.055850, 0.665805, 0.115459, 0.769139, 1.121620, 1.099260, 0.896010, 0.465006, 0.111336, 0.524832, 0.814423, 0.992414, 1.022580, 0.830748, 0.231575, 0.672214, 1.207070, 1.184250, 1.026320, 0.853620, 0.488747, 0.104785, 0.563463, 1.015460, 1.137270, 0.908795, 0.454075, 0.207431, 0.797849, 1.038590, 0.997210, 0.765377, 0.294660, 0.220759, 0.568513, 0.840761, 1.015850, 0.958219, 0.604630, 0.106046, 0.821689, 1.131150, 1.064940, 0.978930, 0.787112, 0.348297, 0.199030, 0.673201, 1.048040, 1.073540, 0.769135, 0.292471, 0.338110, 0.819696, 0.980685, 0.931609, 0.682258, 0.187268, 0.306703, 0.637414, 0.902320, 1.019920, 0.845145, 0.382502, 0.310097, 0.901109, 1.077140, 1.026010, 0.972611, 0.707827, 0.194358, 0.330908, 0.779859, 1.076150, 1.012560, 0.650456, 0.190831, 0.449334, 0.852060, 0.972300, 0.929805, 0.649785, 0.103593, 0.412911, 0.739257, 0.962667, 0.991310, 0.727892, 0.238564, 0.472344, 0.980396, 1.092450, 1.052070, 0.974198, 0.615710, 0.087206, 0.479000, 0.898513, 1.109820, 0.956220, 0.554562, 0.137503, 0.554114, 0.928917, 1.040810, 0.981481, 0.621614, 0.082975, 0.543227, 0.844893, 1.006700, 0.961929, 0.650222, 0.163590, 0.628602, 1.105400, 1.168720, 1.106140, 0.973293, 0.527250, 0.146389, 0.651069, 1.033820, 1.134510, 0.902254, 0.494356, 0.119399, 0.693423, 1.087020, 1.170250, 1.028460, 0.555185, 0.157501, 0.668280, 0.942970, 1.056650, 0.961979, 0.609152, 0.124229, 0.814741, 1.270950, 1.270670, 1.166050, 0.974087, 0.439467, 0.281307, 0.853937, 1.161680, 1.133910, 0.868139, 0.476155, 0.174801, 0.918032, 1.315260, 1.291450, 1.020730, 0.464285, 0.252321, 0.781366, 1.055150, 1.127160, 0.978490, 0.571899, 0.176853, 1.026620, 1.448450, 1.371460, 1.221110, 0.965603, 0.324844, 0.489801, 1.067180, 1.252080, 1.117100, 0.873688, 0.467329, 0.353711, 1.231740, 1.540020, 1.340100, 0.971301, 0.396673, 0.336087, 0.913343, 1.189950, 1.188880, 0.977952, 0.524497, 0.320233, 1.247680, 1.616340, 1.451210, 1.251390, 0.921408, 0.163028, 0.733024, 1.257840, 1.297110, 1.105320, 0.905404, 0.406532, 0.641816, 1.568500, 1.681510, 1.317080, 0.934415, 0.364041, 0.438963, 1.081770, 1.306550, 1.198830, 0.957346, 0.479737, 0.478039, 1.472100, 1.753560, 1.482820, 1.234640, 0.827508, 0.090332, 0.983456, 1.404400, 1.303290, 1.099750, 0.919986, 0.261101, 0.991959, 1.841930, 1.719380, 1.274120, 0.932745, 0.319748, 0.594992, 1.247880, 1.349110, 1.157740, 0.947229, 0.438414, 0.663044, 1.686960, 1.825230, 1.446310, 1.172300, 0.692122, 0.292469, 1.217340, 1.491650, 1.268520, 1.082880, 0.888061, 0.101746, 1.330150, 2.010690, 1.689550, 1.244950, 0.928948, 0.215634, 0.778663, 1.347360, 1.310690, 1.112720, 0.962564, 0.369960, 0.879918, 1.850970, 1.803260, 1.356960, 1.088380, 0.524666, 0.548526, 1.404410, 1.497990, 1.189280, 1.052200, 0.818099, 0.221318, 1.610290, 2.084180, 1.625860, 1.213060, 0.876735, 0.069032, 0.925285, 1.357920, 1.241060, 1.099910, 0.974624, 0.252087, 1.090380, 1.918030, 1.701840, 1.257670, 0.996510, 0.325790, 0.790335, 1.500440, 1.413820, 1.089860, 1.030880, 0.729471, 0.471590, 1.820190, 2.077240, 1.529390, 1.152360, 0.780610, 0.099191, 0.997768, 1.315950, 1.188650, 1.105700, 0.946880, 0.128189, 1.234330, 1.883180, 1.572280, 1.175700, 0.886683, 0.113205, 0.960799, 1.476540, 1.274200, 1.019830, 1.033760, 0.620498, 0.710808, 1.946130, 1.987970, 1.400020, 1.076720, 0.687830, 0.183507, 1.012140, 1.266450, 1.155060, 1.095650, 0.885344, 0.073901, 1.283720, 1.787780, 1.455820, 1.102890, 0.757463, 0.069814, 1.011530, 1.360300, 1.149030, 1.007630, 1.039660, 0.483667, 0.907882, 1.963080, 1.827670, 1.272580, 1.028840, 0.632158, 0.231307, 0.999463, 1.218390, 1.115890, 1.065730, 0.834362, 0.092060, 1.259840, 1.676120, 1.357270, 1.029010, 0.646031, 0.143866, 0.952686, 1.226490, 1.084930, 1.029540, 1.017760, 0.344482, 1.014480, 1.871510, 1.648170, 1.197770, 1.029080, 0.607613, 0.250517, 0.967959, 1.159700, 1.067530, 1.045600, 0.828015, 0.086652, 1.198400, 1.565700, 1.273720, 0.977681, 0.601662, 0.125151, 0.850115, 1.133430, 1.067260, 1.041760, 0.975954, 0.257581, 1.011640, 1.724240, 1.514910, 1.192450, 1.056990, 0.596124, 0.244594, 0.915517, 1.096290, 1.032250, 1.058730, 0.865356, 0.058935, 1.120760, 1.468940, 1.229000, 0.985118, 0.629582, 0.068912, 0.762884, 1.079170, 1.052850, 1.037230, 0.960536, 0.252500, 0.941412, 1.595550, 1.455160, 1.227810, 1.084040, 0.595682, 0.214939, 0.861033, 1.053120, 1.024290, 1.102310, 0.932536, 0.068294, 1.051310, 1.421560, 1.253140, 1.046320, 0.682756, 0.041606, 0.697583, 1.031860, 1.030900, 1.050950, 1.001250, 0.298020, 0.876379, 1.526420, 1.447600, 1.267170, 1.103260, 0.606969, 0.188324, 0.838784, 1.040850, 1.035010, 1.169020, 1.022040, 0.100606, 1.039980, 1.458460, 1.330400, 1.107930, 0.717204, 0.052783, 0.636123, 0.989650, 1.031090, 1.107620, 1.073470, 0.330226, 0.863868, 1.511390, 1.459720, 1.296960, 1.116160, 0.607616, 0.204631, 0.862846, 1.044070, 1.057240, 1.263450, 1.111540, 0.097513, 1.133590, 1.560550, 1.395260, 1.125770, 0.735948, 0.102459, 0.592122, 0.986354, 1.072640, 1.185490, 1.124600, 0.305328, 0.910676, 1.530590, 1.476230, 1.314600, 1.107050, 0.560689, 0.278589, 0.915516, 1.048050, 1.102370, 1.377740, 1.140020, 0.088793, 1.318900, 1.651840, 1.395170, 1.111170, 0.760513, 0.133520, 0.610956, 1.037780, 1.130570, 1.243460, 1.122840, 0.214311, 1.009700, 1.571310, 1.486790, 1.305230, 1.048980, 0.446799, 0.402271, 0.973924, 1.058740, 1.176730, 1.463420, 1.035700, 0.355130, 1.516090, 1.665820, 1.342400, 1.101480, 0.772499, 0.090515, 0.710231, 1.108920, 1.166880, 1.266560, 1.062530, 0.106506, 1.153350, 1.613270, 1.468460, 1.249090, 0.929630, 0.273240, 0.552890, 1.030590, 1.083770, 1.252370, 1.452670, 0.776540, 0.690248, 1.643400, 1.603680, 1.286800, 1.095190, 0.713117, 0.108342, 0.845013, 1.151250, 1.178000, 1.262810, 0.932354, 0.198361, 1.313400, 1.617610, 1.400920, 1.143970, 0.754262, 0.060204, 0.713089, 1.079280, 1.107850, 1.281990, 1.312330, 0.409981, 0.998915, 1.678850, 1.513780, 1.246500, 1.041970, 0.548139, 0.275714, 0.949741, 1.158270, 1.187850, 1.221960, 0.709589, 0.488429, 1.432690, 1.554080, 1.291620, 1.000670, 0.525969, 0.204711, 0.858681, 1.099050, 1.106620, 1.241820, 1.063090, 0.088081, 1.236120, 1.649370, 1.425160, 1.188050, 0.901982, 0.313180, 0.457066, 1.003520, 1.162240, 1.198020, 1.105940, 0.398545, 0.766132, 1.462520, 1.434270, 1.164980, 0.817575, 0.246214, 0.451626, 0.949942, 1.074590, 1.080280, 1.142320, 0.743531, 0.389068, 1.396090, 1.575470, 1.323630, 1.076320, 0.694099, 0.087482, 0.589277, 1.035640, 1.180220, 1.170080, 0.892694, 0.127513, 0.963309, 1.406300, 1.298560, 1.026840, 0.582665, 0.074912, 0.643863, 0.963270, 1.027460, 1.051160, 0.993578, 0.375889, 0.744483, 1.471460, 1.452320, 1.192440, 0.920901, 0.472448, 0.152751, 0.687042, 1.073250, 1.187060, 1.067970, 0.613311, 0.264349, 1.064040, 1.309740, 1.170160, 0.860578, 0.310991, 0.316970, 0.736754, 0.927861, 1.002740, 1.022360, 0.782623, 0.084504, 1.026550, 1.446520, 1.285510, 1.050680, 0.759733, 0.269787, 0.292056, 0.777604, 1.107570, 1.149680, 0.901827, 0.329909, 0.500340, 1.101520, 1.209610, 1.041020, 0.667129, 0.062664, 0.479562, 0.753672, 0.907622, 1.016290, 0.959105, 0.502486, 0.404452, 1.193920, 1.334540, 1.118300, 0.935501, 0.612685, 0.088131, 0.439017, 0.861566, 1.117790, 1.069450, 0.715224, 0.142386, 0.679475, 1.109840, 1.111450, 0.909006, 0.488830, 0.121481, 0.556702, 0.765152, 0.937719, 1.031840, 0.828850, 0.207691, 0.702011, 1.245660, 1.196480, 1.004240, 0.859777, 0.471855, 0.132343, 0.578328, 0.929597, 1.106370, 0.975089, 0.540616, 0.153942, 0.818193, 1.099780, 1.021190, 0.806068, 0.371998, 0.215301, 0.612817, 0.819223, 0.993207, 1.004890, 0.650603, 0.109851, 0.895048, 1.238210, 1.102990, 0.961590, 0.806795, 0.331826, 0.271892, 0.699759, 0.990105, 1.092390, 0.886017, 0.386986, 0.325335, 0.920879, 1.086340, 0.972499, 0.767293, 0.312895, 0.293221, 0.695454, 0.902852, 1.030270, 0.938646, 0.484203, 0.293439, 1.018830, 1.242620, 1.082940, 0.969424, 0.761588, 0.205112, 0.412433, 0.817904, 1.059490, 1.080650, 0.804522, 0.274270, 0.460656, 1.005550, 1.112040, 0.997334, 0.780708, 0.264262, 0.387118, 0.794640, 0.979344, 1.043950, 0.878066, 0.372544, 0.432978, 1.129220, 1.291260, 1.119190, 1.001680, 0.725984, 0.103541, 0.549942, 0.953393, 1.133280, 1.060040, 0.740918, 0.214347, 0.569764, 1.123290, 1.213850, 1.076430, 0.794197, 0.198741, 0.479915, 0.879949, 1.045180, 1.065020, 0.853337, 0.311952, 0.551374, 1.252950, 1.374090, 1.183800, 1.045480, 0.698235, 0.092620, 0.708707, 1.102680, 1.187750, 1.032470, 0.719421, 0.184255, 0.708348, 1.320240, 1.370410, 1.146600, 0.778295, 0.142632, 0.541710, 0.957193, 1.126620, 1.106710, 0.851898, 0.271561, 0.665990, 1.386940, 1.472450, 1.257530, 1.086290, 0.657357, 0.164450, 0.891815, 1.239120, 1.211210, 1.021410, 0.744662, 0.145381, 0.933320, 1.579790, 1.507500, 1.166090, 0.760357, 0.128265, 0.588293, 1.062270, 1.226110, 1.141910, 0.851519, 0.238870, 0.778805, 1.529120, 1.573440, 1.317610, 1.098850, 0.581832, 0.314881, 1.079310, 1.342290, 1.215270, 1.040810, 0.777772, 0.097696, 1.241650, 1.823570, 1.565980, 1.154990, 0.780553, 0.134985, 0.672544, 1.202200, 1.301580, 1.143050, 0.857364, 0.213533, 0.905697, 1.682750, 1.653120, 1.334060, 1.068540, 0.472697, 0.498810, 1.253410, 1.408740, 1.209460, 1.071250, 0.765237, 0.273911, 1.565680, 1.978010, 1.550580, 1.157930, 0.828050, 0.104035, 0.817942, 1.329690, 1.312280, 1.123770, 0.885541, 0.179514, 1.071090, 1.828400, 1.674130, 1.296190, 1.009270, 0.342160, 0.694671, 1.403690, 1.431110, 1.183470, 1.083020, 0.688045, 0.547006, 1.832240, 2.027490, 1.503190, 1.181210, 0.843806, 0.072885, 0.983834, 1.389730, 1.267960, 1.120180, 0.921222, 0.119204, 1.266960, 1.917970, 1.619470, 1.230310, 0.941640, 0.187656, 0.897258, 1.505590, 1.389910, 1.130480, 1.073600, 0.566792, 0.818460, 2.011570, 1.997580, 1.445570, 1.188060, 0.786092, 0.181557, 1.107110, 1.376080, 1.214000, 1.139760, 0.920697, 0.101772, 1.439300, 1.915610, 1.517490, 1.171300, 0.859435, 0.042691, 1.075170, 1.519320, 1.284440, 1.075870, 1.062510, 0.421774, 1.063850, 2.104340, 1.907350, 1.369240, 1.151860, 0.673155, 0.332517, 1.162520, 1.325730, 1.176470, 1.152320, 0.861924, 0.259648, 1.532350, 1.835310, 1.414710, 1.120750, 0.740360, 0.198877, 1.170220, 1.431640, 1.160090, 1.058510, 1.050900, 0.252384, 1.268870, 2.104890, 1.761460, 1.274870, 1.090480, 0.554701, 0.439418, 1.167960, 1.268640, 1.143350, 1.134240, 0.774533, 0.381985, 1.537600, 1.722490, 1.328360, 1.053670, 0.594416, 0.338646, 1.148090, 1.289590, 1.079370, 1.081870, 1.010490, 0.093780, 1.399270, 2.004010, 1.582650, 1.193940, 1.039550, 0.459911, 0.502518, 1.144460, 1.205250, 1.099370, 1.101230, 0.707892, 0.437426, 1.486870, 1.606130, 1.245150, 0.969122, 0.478701, 0.371956, 1.042520, 1.169170, 1.061570, 1.104540, 0.925719, 0.104962, 1.417370, 1.825250, 1.422760, 1.158820, 1.009810, 0.388214, 0.530387, 1.096330, 1.132570, 1.056100, 1.086070, 0.682714, 0.443049, 1.408860, 1.489870, 1.166950, 0.910825, 0.445221, 0.315756, 0.928818, 1.106610, 1.068400, 1.091070, 0.830790, 0.181577, 1.329380, 1.632550, 1.326840, 1.166990, 0.986880, 0.336388, 0.524385, 1.031730, 1.067330, 1.035150, 1.099700, 0.688294, 0.419019, 1.316760, 1.388950, 1.131250, 0.919670, 0.483848, 0.235984, 0.853048, 1.076940, 1.057490, 1.057880, 0.783017, 0.165727, 1.196130, 1.488530, 1.297920, 1.189870, 0.961377, 0.307911, 0.497783, 0.977715, 1.028640, 1.038000, 1.131970, 0.713804, 0.377901, 1.238480, 1.346150, 1.167360, 0.978805, 0.536426, 0.179302, 0.805055, 1.044930, 1.034110, 1.051720, 0.801477, 0.106652, 1.088550, 1.414860, 1.308570, 1.207350, 0.936569, 0.292135, 0.485298, 0.958199, 1.012240, 1.052350, 1.180310, 0.753446, 0.353108, 1.227280, 1.388360, 1.246130, 1.028530, 0.563349, 0.144991, 0.764614, 1.017110, 1.034550, 1.090060, 0.848416, 0.080807, 1.043440, 1.399960, 1.335800, 1.215570, 0.905630, 0.255859, 0.516964, 0.968333, 1.001020, 1.080800, 1.249700, 0.775034, 0.407385, 1.316330, 1.479110, 1.299140, 1.033850, 0.572679, 0.125381, 0.749761, 1.025780, 1.069990, 1.143210, 0.870827, 0.090719, 1.066160, 1.428900, 1.367640, 1.204300, 0.842292, 0.169602, 0.591631, 0.986560, 0.995619, 1.138910, 1.317030, 0.710270, 0.585310, 1.469970, 1.540610, 1.289680, 1.013580, 0.576454, 0.139609, 0.797133, 1.073820, 1.111620, 1.174330, 0.840258, 0.172857, 1.154190, 1.485920, 1.382610, 1.149450, 0.724836, 0.050959, 0.688542, 1.005640, 1.013570, 1.217930, 1.317740, 0.502240, 0.860306, 1.603920, 1.527760, 1.243800, 0.993597, 0.543018, 0.224659, 0.904180, 1.122960, 1.132460, 1.173150, 0.743810, 0.346575, 1.293470, 1.535550, 1.348900, 1.037340, 0.556207, 0.153785, 0.795589, 1.033450, 1.055010, 1.269040, 1.189120, 0.168129, 1.148220, 1.658560, 1.463070, 1.202000, 0.952361, 0.418971, 0.400300, 1.018220, 1.141240, 1.138980, 1.137040, 0.559809, 0.600623, 1.437650, 1.530690, 1.254610, 0.879988, 0.348493, 0.344891, 0.907978, 1.064150, 1.088890, 1.240010, 0.922956, 0.247785, 1.375250, 1.638360, 1.392230, 1.158720, 0.836140, 0.194897, 0.607570, 1.089980, 1.139360, 1.144990, 1.038510, 0.273509, 0.888030, 1.521570, 1.453120, 1.121740, 0.691965, 0.101684, 0.564133, 1.002970, 1.071640, 1.085450, 1.118720, 0.562786, 0.644018, 1.519020, 1.577150, 1.323800, 1.068750, 0.622839, 0.116162, 0.775373, 1.119230, 1.144630, 1.130090, 0.839952, 0.113238, 1.131290, 1.512020, 1.331390, 0.974509, 0.464878, 0.186147, 0.764422, 1.042780, 1.044280, 1.048280, 0.925925, 0.166236, 0.993441, 1.584920, 1.486650, 1.229760, 0.905271, 0.349631, 0.332887, 0.886181, 1.135530, 1.153100, 1.048810, 0.542583, 0.459509, 1.277450, 1.433470, 1.203360, 0.804869, 0.187865, 0.468470, 0.889347, 1.018080, 1.009670, 0.995814, 0.673828, 0.273136, 1.271750, 1.569170, 1.357520, 1.094370, 0.689512, 0.078909, 0.533133, 0.960739, 1.149710, 1.129770, 0.882014, 0.213501, 0.759787, 1.333070, 1.331400, 1.071550, 0.591213, 0.111734, 0.679613, 0.917906, 0.973100, 1.003360, 0.918147, 0.357165, 0.685225, 1.446370, 1.467310, 1.198950, 0.938177, 0.461514, 0.181169, 0.690188, 1.014300, 1.145370, 1.053790, 0.659936, 0.141612, 0.981407, 1.335280, 1.221650, 0.915252, 0.349387, 0.356480, 0.781913, 0.896350, 0.965619, 1.016970, 0.777651, 0.084623, 1.029830, 1.495570, 1.308670, 1.050090, 0.790553, 0.243068, 0.392944, 0.811862, 1.044360, 1.113170, 0.942632, 0.428746, 0.419652, 1.140530, 1.302860, 1.094980, 0.742625, 0.140023, 0.504540, 0.811071, 0.896079, 1.004070, 0.999741, 0.561628, 0.374590, 1.256410, 1.445330, 1.155260, 0.945787, 0.659615, 0.057883, 0.571304, 0.898243, 1.054990, 1.069050, 0.825879, 0.222831, 0.660956, 1.245040, 1.236800, 0.964939, 0.604073, 0.039898, 0.575193, 0.837518, 0.942775, 1.042980, 0.919431, 0.317452, 0.656328, 1.366500, 1.363040, 1.057310, 0.888030, 0.540938, 0.146986, 0.705731, 0.961225, 1.066630, 1.030800, 0.714871, 0.102098, 0.852167, 1.295800, 1.161600, 0.881025, 0.540776, 0.075321, 0.626775, 0.893622, 1.004140, 1.044080, 0.804759, 0.153484, 0.837109, 1.410960, 1.307180, 1.022250, 0.860265, 0.440368, 0.276315, 0.808094, 1.027430, 1.091330, 0.995461, 0.612812, 0.151338, 0.986276, 1.322930, 1.133120, 0.878845, 0.537455, 0.110467, 0.686122, 0.957349, 1.046870, 1.022310, 0.714631, 0.101621, 0.944316, 1.441700, 1.294500, 1.031840, 0.854708, 0.368188, 0.379460, 0.908747, 1.110130, 1.115040, 0.956300, 0.539195, 0.253249, 1.091860, 1.387730, 1.186150, 0.934242, 0.546453, 0.145530, 0.733152, 1.005910, 1.081930, 1.018910, 0.677897, 0.106336, 1.015870, 1.480280, 1.317030, 1.072250, 0.869250, 0.315450, 0.479116, 1.025660, 1.192540, 1.119840, 0.930128, 0.517118, 0.327452, 1.232140, 1.526710, 1.288550, 0.989034, 0.550533, 0.159233, 0.754085, 1.058470, 1.138740, 1.045270, 0.680996, 0.119887, 1.072640, 1.533800, 1.369510, 1.132160, 0.886918, 0.256376, 0.594037, 1.147260, 1.251290, 1.113980, 0.944983, 0.533672, 0.434090, 1.448040, 1.704500, 1.369230, 1.017500, 0.576349, 0.142815, 0.782403, 1.147660, 1.211790, 1.076540, 0.705942, 0.121626, 1.134350, 1.615440, 1.442490, 1.184760, 0.881579, 0.177920, 0.717687, 1.254730, 1.285860, 1.121450, 0.999772, 0.534434, 0.621283, 1.710080, 1.841730, 1.389800, 1.045430, 0.640575, 0.128904, 0.866306, 1.263750, 1.259750, 1.095960, 0.752063, 0.123172, 1.234150, 1.726980, 1.502330, 1.198660, 0.847437, 0.091035, 0.840781, 1.346950, 1.308270, 1.144930, 1.055930, 0.469970, 0.875985, 1.942300, 1.887980, 1.371310, 1.099830, 0.705703, 0.160327, 1.006640, 1.353560, 1.257490, 1.118830, 0.810724, 0.167500, 1.390260, 1.831480, 1.507070, 1.171880, 0.803257, 0.059104, 0.971148, 1.426140, 1.311350, 1.160460, 1.077190, 0.337574, 1.141900, 2.089230, 1.853290, 1.350520, 1.161760, 0.708308, 0.277363, 1.149570, 1.376680, 1.225880, 1.161390, 0.842193, 0.293965, 1.568840, 1.871540, 1.449740, 1.135040, 0.756843, 0.138109, 1.111240, 1.468200, 1.271750, 1.154620, 1.062200, 0.175030, 1.374290, 2.144980, 1.771880, 1.332280, 1.184700, 0.622940, 0.446210, 1.241280, 1.343000, 1.200090, 1.205790, 0.803732, 0.480787, 1.700050, 1.823570, 1.367690, 1.108710, 0.682829, 0.295402, 1.224670, 1.435250, 1.191720, 1.147410, 1.025160, 0.073075, 1.558720, 2.122670, 1.659890, 1.298380, 1.147760, 0.480679, 0.597375, 1.271530, 1.287690, 1.186220, 1.216700, 0.697839, 0.659996, 1.739400, 1.718850, 1.297730, 1.073080, 0.557411, 0.456642, 1.253840, 1.327360, 1.116600, 1.161470, 0.958924, 0.240032, 1.681370, 2.023400, 1.521910, 1.246930, 1.071100, 0.328952, 0.704592, 1.259250, 1.228020, 1.166120, 1.186150, 0.572821, 0.777622, 1.700290, 1.602670, 1.236820, 0.999402, 0.408760, 0.548067, 1.182680, 1.202520, 1.091430, 1.180560, 0.842673, 0.441977, 1.710560, 1.851410, 1.380840, 1.199250, 0.982845, 0.193681, 0.767591, 1.217540, 1.161410, 1.134450, 1.141450, 0.472632, 0.830732, 1.621360, 1.489500, 1.164500, 0.903851, 0.306607, 0.535647, 1.065120, 1.125930, 1.108530, 1.162220, 0.687636, 0.580775, 1.627410, 1.643870, 1.274890, 1.169380, 0.892301, 0.084598, 0.787310, 1.151630, 1.093540, 1.108160, 1.107750, 0.403007, 0.842755, 1.522280, 1.375320, 1.093380, 0.843776, 0.291892, 0.460142, 0.974893, 1.106620, 1.117970, 1.093880, 0.550890, 0.611527, 1.463770, 1.460660, 1.223190, 1.147190, 0.801127, 0.043738, 0.768610, 1.079690, 1.043300, 1.098280, 1.083210, 0.351785, 0.825225, 1.410540, 1.280870, 1.068990, 0.852575, 0.333697, 0.392455, 0.936148, 1.101410, 1.089890, 1.015910, 0.486921, 0.549390, 1.289940, 1.342030, 1.212040, 1.118540, 0.719620, 0.060384, 0.737616, 1.029700, 1.016940, 1.094230, 1.059380, 0.319087, 0.785843, 1.318260, 1.250690, 1.111370, 0.897823, 0.368604, 0.363651, 0.920546, 1.077830, 1.046970, 0.977605, 0.494574, 0.459091, 1.165020, 1.290160, 1.219430, 1.084230, 0.653320, 0.083038, 0.731268, 1.010300, 0.998135, 1.087400, 1.045350, 0.303389, 0.762927, 1.297870, 1.298660, 1.178540, 0.919439, 0.368374, 0.357932, 0.906082, 1.050710, 1.027540, 0.984304, 0.524002, 0.402612, 1.111430, 1.291250, 1.235900, 1.045480, 0.582497, 0.131160, 0.763535, 1.002600, 0.975479, 1.092730, 1.047460, 0.265921, 0.818018, 1.367280, 1.375660, 1.207090, 0.895985, 0.347560, 0.366922, 0.911889, 1.049220, 1.035950, 1.001830, 0.525599, 0.411342, 1.131890, 1.334590, 1.250800, 0.982947, 0.475235, 0.223618, 0.816709, 0.990133, 0.964865, 1.125240, 1.030480, 0.149846, 0.977954, 1.477180, 1.412190, 1.178720, 0.850610, 0.310057, 0.420501, 0.963942, 1.069680, 1.047180, 1.000430, 0.473322, 0.501402, 1.223750, 1.398440, 1.234380, 0.870506, 0.321547, 0.351848, 0.871858, 0.983013, 0.986692, 1.159740, 0.924967, 0.121355, 1.198090, 1.552130, 1.386120, 1.125520, 0.794777, 0.218902, 0.548935, 1.047290, 1.082570, 1.048210, 0.969712, 0.345390, 0.683802, 1.361430, 1.436500, 1.156750, 0.707562, 0.138051, 0.495460, 0.931905, 0.997509, 1.027430, 1.135930, 0.685592, 0.466287, 1.398300, 1.558600, 1.330300, 1.071110, 0.693551, 0.069503, 0.731822, 1.115720, 1.077160, 1.047310, 0.890361, 0.144929, 0.939887, 1.483810, 1.405320, 1.022420, 0.517536, 0.087027, 0.655030, 1.001380, 1.022280, 1.044120, 1.010250, 0.331307, 0.829574, 1.528660, 1.517840, 1.275960, 0.990315, 0.502003, 0.235025, 0.907125, 1.143530, 1.072740, 1.037910, 0.720540, 0.228502, 1.202930, 1.528540, 1.306120, 0.864286, 0.309776, 0.300108, 0.826257, 1.057340, 1.026750, 1.009140, 0.788555, 0.092061, 1.149560, 1.587360, 1.458010, 1.210740, 0.838673, 0.222393, 0.505975, 1.028060, 1.145690, 1.080110, 0.977701, 0.433518, 0.611941, 1.392990, 1.483700, 1.179180, 0.697022, 0.066352, 0.560494, 0.969683, 1.065900, 1.003530, 0.931267, 0.500363, 0.507272, 1.401630, 1.584810, 1.377310, 1.100950, 0.606269, 0.111096, 0.736183, 1.093280, 1.143780, 1.073240, 0.824036, 0.119829, 0.960442, 1.476570, 1.388710, 1.050290, 0.496668, 0.227418, 0.799234, 1.035350, 1.029760, 0.979643, 0.822938, 0.171165, 0.914287, 1.568550, 1.517780, 1.262120, 0.937262, 0.326293, 0.395210, 0.902531, 1.121800, 1.133350, 1.015460, 0.581800, 0.335723, 1.219040, 1.478310, 1.279710, 0.901666, 0.243988, 0.516617, 0.948873, 1.020680, 0.996262, 0.973025, 0.665671, 0.234253, 1.267290, 1.627170, 1.389020, 1.121220, 0.741093, 0.050396, 0.646755, 1.010670, 1.121650, 1.098430, 0.902721, 0.299843, 0.682269, 1.388580, 1.432990, 1.153340, 0.711310, 0.043001, 0.728163, 0.991583, 0.982904, 1.003940, 0.954447, 0.432186, 0.634170, 1.513800, 1.575670, 1.231890, 0.982222, 0.535757, 0.233147, 0.841231, 1.066020, 1.096110, 1.043320, 0.763275, 0.093311, 0.971688, 1.487660, 1.347680, 0.997924, 0.506898, 0.236527, 0.828253, 0.980277, 0.980553, 1.034810, 0.875434, 0.160696, 0.975441, 1.625700, 1.456540, 1.094010, 0.861509, 0.333315, 0.464289, 0.970066, 1.079240, 1.063680, 0.989246, 0.620109, 0.248443, 1.202610, 1.519320, 1.225080, 0.843338, 0.354561, 0.347870, 0.855914, 0.981502, 1.015520, 1.038440, 0.732128, 0.147032, 1.199810, 1.629790, 1.332490, 1.000240, 0.757409, 0.150661, 0.634598, 1.038440, 1.079000, 1.047840, 0.943624, 0.476047, 0.482460, 1.363700, 1.490730, 1.105020, 0.750716, 0.291810, 0.386705, 0.871746, 1.011680, 1.048090, 0.997931, 0.581016, 0.342560, 1.307280, 1.585220, 1.242660, 0.946964, 0.672869, 0.052265, 0.737769, 1.077330, 1.094970, 1.048700, 0.895248, 0.339560, 0.665844, 1.454330, 1.447300, 1.050130, 0.748974, 0.293032, 0.402562, 0.894786, 1.044570, 1.059230, 0.950805, 0.485416, 0.440858, 1.340490, 1.537760, 1.194330, 0.929173, 0.623612, 0.088855, 0.800056, 1.122140, 1.127920, 1.045180, 0.845984, 0.243497, 0.785987, 1.516110, 1.453560, 1.083510, 0.803671, 0.311809, 0.408840, 0.907323, 1.068630, 1.073280, 0.941095, 0.462425, 0.467426, 1.341520, 1.508560, 1.189120, 0.951430, 0.613617, 0.125067, 0.857524, 1.179660, 1.154000, 1.031620, 0.826548, 0.205906, 0.876962, 1.612240, 1.530720, 1.161140, 0.861532, 0.338352, 0.388691, 0.909466, 1.108580, 1.115340, 0.971996, 0.490531, 0.454842, 1.339630, 1.515780, 1.231990, 1.004950, 0.618414, 0.165652, 0.921391, 1.231270, 1.162590, 1.034430, 0.862724, 0.195255, 1.000730, 1.765510, 1.630840, 1.220180, 0.910059, 0.393179, 0.349444, 0.938518, 1.183750, 1.170540, 1.019140, 0.549034, 0.430502, 1.369120, 1.576590, 1.306530, 1.054480, 0.609615, 0.214035, 0.980909, 1.268830, 1.172330, 1.078610, 0.934770, 0.160916, 1.187310, 1.932060, 1.685980, 1.242570, 0.973827, 0.471861, 0.341228, 1.024490, 1.268960, 1.204180, 1.073300, 0.624854, 0.435544, 1.464250, 1.675970, 1.364580, 1.068390, 0.587635, 0.258872, 1.037250, 1.307130, 1.199210, 1.149650, 0.989151, 0.093692, 1.406910, 2.046150, 1.672710, 1.256010, 1.059580, 0.523012, 0.410082, 1.146370, 1.316910, 1.209740, 1.144320, 0.686110, 0.518792, 1.619590, 1.755080, 1.364260, 1.054510, 0.569993, 0.308742, 1.110570, 1.351020, 1.224920, 1.207490, 0.989332, 0.139537, 1.606370, 2.078990, 1.616620, 1.281930, 1.129640, 0.492075, 0.549662, 1.250210, 1.310500, 1.213760, 1.224850, 0.680759, 0.691658, 1.772730, 1.756110, 1.314030, 1.044640, 0.548769, 0.394537, 1.201700, 1.369380, 1.218260, 1.233750, 0.937834, 0.334674, 1.756680, 2.043030, 1.545980, 1.305630, 1.136980, 0.372348, 0.709804, 1.301930, 1.273570, 1.234140, 1.276340, 0.580427, 0.902306, 1.850450, 1.677330, 1.259150, 1.043120, 0.485322, 0.522839, 1.266310, 1.326240, 1.182890, 1.243790, 0.846416, 0.542170, 1.851900, 1.953530, 1.464610, 1.301140, 1.069600, 0.201926, 0.845220, 1.305770, 1.232710, 1.255530, 1.264820, 0.413716, 1.075130, 1.831770, 1.567090, 1.223320, 1.013800, 0.362191, 0.644097, 1.253290, 1.234720, 1.159710, 1.247270, 0.708496, 0.748925, 1.877700, 1.812070, 1.371610, 1.264230, 0.949278, 0.052355, 0.938518, 1.276980, 1.190070, 1.254560, 1.196940, 0.239820, 1.173840, 1.752030, 1.464540, 1.184970, 0.931078, 0.223546, 0.692451, 1.168110, 1.155770, 1.173320, 1.219210, 0.520782, 0.916713, 1.810090, 1.630920, 1.283530, 1.207020, 0.800789, 0.148354, 0.984670, 1.220900, 1.140230, 1.231870, 1.105070, 0.121736, 1.212630, 1.649410, 1.367420, 1.120950, 0.826459, 0.139779, 0.657276, 1.076070, 1.133610, 1.194930, 1.129850, 0.320674, 0.991671, 1.652500, 1.449930, 1.220160, 1.133650, 0.641212, 0.266342, 0.980681, 1.146420, 1.093420, 1.202810, 1.006530, 0.079653, 1.212550, 1.531260, 1.266000, 1.053570, 0.760943, 0.131998, 0.595450, 1.034580, 1.148460, 1.175120, 0.994110, 0.186637, 0.954628, 1.454620, 1.311970, 1.179520, 1.040820, 0.492087, 0.337532, 0.940872, 1.079190, 1.063350, 1.167460, 0.897563, 0.147699, 1.174150, 1.401750, 1.185650, 1.029780, 0.754453, 0.153970, 0.567619, 1.038630, 1.146900, 1.104460, 0.868381, 0.148708, 0.846708, 1.280580, 1.230450, 1.144830, 0.937693, 0.375833, 0.366764, 0.902905, 1.041060, 1.041620, 1.112490, 0.783794, 0.213042, 1.105090, 1.298010, 1.168100, 1.057950, 0.764640, 0.150233, 0.581274, 1.045230, 1.107570, 1.022020, 0.795032, 0.155959, 0.736000, 1.166950, 1.194320, 1.110950, 0.842981, 0.289755, 0.394090, 0.898236, 1.022960, 1.006370, 1.042530, 0.689141, 0.246650, 1.051900, 1.268990, 1.213880, 1.090300, 0.740469, 0.110245, 0.609185, 1.036680, 1.056770, 0.965785, 0.766493, 0.168571, 0.670675, 1.121320, 1.195880, 1.084460, 0.755992, 0.199832, 0.455053, 0.921406, 0.997778, 0.957965, 0.985747, 0.618315, 0.295605, 1.074050, 1.318200, 1.268690, 1.076190, 0.675307, 0.067638, 0.646335, 1.036030, 1.023540, 0.936266, 0.748328, 0.159053, 0.673615, 1.146740, 1.231940, 1.055170, 0.648223, 0.076955, 0.547718, 0.944298, 0.960416, 0.925400, 0.953392, 0.525821, 0.425406, 1.183460, 1.390640, 1.277860, 1.013770, 0.590931, 0.091325, 0.720833, 1.062520, 1.004680, 0.915424, 0.716179, 0.118183, 0.763241, 1.240300, 1.277070, 0.989305, 0.496648, 0.108206, 0.647321, 0.958108, 0.936557, 0.926000, 0.907609, 0.345811, 0.655189, 1.328290, 1.426570, 1.238210, 0.932673, 0.484193, 0.188407, 0.846980, 1.098370, 0.984527, 0.898107, 0.651836, 0.105389, 0.947035, 1.365500, 1.281350, 0.865107, 0.312957, 0.249545, 0.747188, 0.981880, 0.944029, 0.933236, 0.788146, 0.102162, 0.937920, 1.443540, 1.414470, 1.182000, 0.838129, 0.317235, 0.392939, 0.992001, 1.113070, 0.967574, 0.881863, 0.517654, 0.361297, 1.188010, 1.453320, 1.212980, 0.701569, 0.122590, 0.423275, 0.862989, 1.024450, 0.962922, 0.900224, 0.568201, 0.318312, 1.206460, 1.503820, 1.379890, 1.121610, 0.695935, 0.073379, 0.649570, 1.103950, 1.103710, 0.967945, 0.834739, 0.269751, 0.718426, 1.403640, 1.453350, 1.091730, 0.531810, 0.095228, 0.627182, 0.991469, 1.059080, 0.959826, 0.807157, 0.269867, 0.706553, 1.422400, 1.518340, 1.336450, 1.030860, 0.474497, 0.251640, 0.883246, 1.160070, 1.091100, 0.972427, 0.702454, 0.113375, 1.084060, 1.521800, 1.376560, 0.960294, 0.353820, 0.326207, 0.851990, 1.088670, 1.054430, 0.930658, 0.666702, 0.094052, 1.078040, 1.573330, 1.492400, 1.268680, 0.879798, 0.183590, 0.568291, 1.053090, 1.172500, 1.082540, 0.938425, 0.459748, 0.523667, 1.370780, 1.534200, 1.270720, 0.827140, 0.133643, 0.607144, 1.038380, 1.111180, 1.020320, 0.896901, 0.485143, 0.466141, 1.406320, 1.644100, 1.417650, 1.160350, 0.667831, 0.143375], - "total_operating_cost": 1.36208e+06 + "total_operating_cost": 3.42509e+06 }, "AdjustmentFactors": { "adjust_constant": 0, diff --git a/api/api_autogen/library/defaults/MhkWave_MEwaveBatterySingleOwner.json b/api/api_autogen/library/defaults/MhkWave_MEwaveBatterySingleOwner.json index af1437dc3..ba388925c 100644 --- a/api/api_autogen/library/defaults/MhkWave_MEwaveBatterySingleOwner.json +++ b/api/api_autogen/library/defaults/MhkWave_MEwaveBatterySingleOwner.json @@ -1,11 +1,11 @@ { "defaults": { "MHKWave": { - "balance_of_system_cost_total": 6.20252e+07, - "device_costs_total": 3.52097e+08, + "balance_of_system_cost_total": 7.03242e+07, + "device_costs_total": 3.64676e+08, "device_rated_power": 286, "energy_period": [9.014900, 9.280300, 8.887900, 8.869400, 9.339900, 9.750500, 10.629600, 12.332300, 13.610500, 13.701300, 13.432600, 13.104500, 12.777200, 12.455900, 12.125500, 11.790900, 11.434900, 11.095400, 10.801300, 10.508500, 10.213000, 9.962600, 9.796400, 9.708500, 9.623300, 9.524800, 9.484100, 9.515300, 9.704800, 9.834900, 9.990300, 9.906900, 9.755800, 9.685300, 9.636800, 9.550000, 9.422400, 9.275200, 9.118800, 8.979300, 8.762600, 8.547800, 8.596600, 8.732100, 9.149600, 9.697200, 10.222800, 10.504600, 10.600600, 10.655500, 10.772800, 11.085700, 11.738200, 12.693600, 13.554900, 14.027200, 14.175700, 13.921500, 13.223400, 12.986700, 13.005900, 12.996800, 12.676200, 12.114400, 11.957200, 11.828100, 11.886700, 12.074900, 12.292300, 12.653600, 13.291700, 13.991800, 14.414400, 14.498100, 14.382700, 14.082100, 13.743300, 13.320100, 12.820700, 12.238300, 11.392600, 10.526300, 10.200800, 10.609200, 11.455700, 11.425800, 11.209500, 10.840800, 10.219900, 10.410600, 10.597100, 10.794800, 12.062400, 13.242800, 13.663400, 14.154200, 14.342000, 14.358900, 12.850700, 13.289700, 13.747000, 13.693500, 13.546500, 13.370700, 13.191200, 13.021300, 12.853000, 12.695300, 12.532100, 12.344100, 12.121800, 11.854000, 11.568700, 11.439900, 11.569400, 11.656800, 11.436000, 10.938500, 10.273500, 10.154600, 10.335500, 10.831200, 11.120000, 10.944800, 10.886100, 10.776500, 10.606200, 10.349200, 9.957100, 10.210500, 10.496400, 10.488200, 10.207300, 9.739600, 9.083000, 9.613800, 11.267400, 12.925500, 13.718000, 14.393300, 14.954200, 14.940700, 14.535000, 14.056200, 12.323100, 11.990700, 14.087800, 15.033900, 13.530900, 13.348000, 13.449000, 13.331000, 13.222500, 14.238100, 14.771900, 14.752900, 14.531100, 13.957400, 13.508600, 13.153800, 12.392000, 11.809200, 12.478100, 12.539800, 12.200000, 12.160300, 12.099100, 12.008300, 11.891000, 11.781600, 11.735200, 11.756700, 11.854300, 12.097400, 12.619400, 13.290100, 13.695200, 13.738600, 13.531100, 13.214300, 12.832300, 12.430400, 12.019200, 11.685300, 11.511000, 11.368400, 11.146700, 10.326500, 8.984500, 8.062300, 8.356200, 8.262400, 8.963800, 9.893600, 10.203600, 10.953600, 13.924200, 15.038000, 14.945800, 14.510200, 13.965100, 13.403600, 12.924400, 12.533200, 12.179100, 11.879800, 11.606000, 11.384000, 11.194300, 10.987500, 10.801100, 10.616800, 10.501200, 10.462500, 10.478400, 10.512000, 10.530200, 10.512700, 10.430800, 10.278600, 10.169100, 10.346500, 10.938600, 11.465400, 11.132100, 11.193800, 11.689100, 12.336800, 12.813300, 12.955200, 12.811400, 12.714300, 12.832400, 12.934900, 12.934000, 12.890000, 12.878800, 12.880000, 12.806800, 12.645300, 12.423200, 12.180300, 11.914100, 11.618100, 11.320600, 11.022300, 10.699400, 10.372600, 10.059200, 9.535500, 8.424900, 7.949900, 7.823700, 8.038600, 8.198700, 8.544500, 8.871000, 9.743400, 10.936300, 11.942700, 12.431400, 12.495200, 12.299800, 11.956400, 11.328200, 10.620100, 10.091600, 9.880300, 9.867000, 9.789500, 9.716500, 9.688800, 9.676900, 9.914600, 10.133200, 9.954800, 9.197500, 8.745800, 8.103400, 7.863100, 8.186400, 9.840100, 10.962000, 11.285600, 11.487600, 11.509900, 11.100400, 10.520400, 9.434400, 9.771600, 10.122500, 10.265400, 11.102700, 11.751200, 12.094800, 12.496900, 12.929600, 13.198500, 13.584200, 13.852900, 13.749100, 13.518800, 13.407800, 13.326300, 13.019600, 12.432600, 11.996700, 11.777700, 11.654200, 11.474800, 11.277500, 11.195000, 11.152200, 11.017900, 10.785100, 10.499300, 10.191000, 9.686700, 9.546600, 9.666500, 9.529100, 9.515900, 9.696100, 9.833000, 9.900800, 9.917500, 9.914000, 9.872900, 9.639200, 9.040900, 9.181900, 9.877800, 10.081200, 10.086100, 9.883500, 9.435300, 9.620700, 11.131100, 12.743500, 13.492800, 13.687400, 13.706300, 13.180800, 12.813900, 12.999900, 13.558900, 14.492300, 15.161500, 15.386400, 15.220700, 14.818700, 14.162800, 13.215400, 13.015800, 13.685800, 14.746800, 15.117600, 14.976000, 14.717000, 14.475000, 14.246400, 14.001400, 13.788000, 13.596000, 13.391400, 13.173600, 12.938600, 12.688000, 12.445800, 12.161800, 11.692700, 11.394900, 11.343700, 11.432100, 11.455600, 11.461300, 11.528600, 11.610400, 11.597400, 11.481200, 11.327300, 11.165900, 10.991300, 10.839500, 10.691900, 10.556100, 10.546000, 10.768500, 11.183500, 11.565400, 11.739200, 11.699500, 11.557800, 11.431200, 11.378000, 11.347000, 11.580600, 12.117400, 12.555200, 12.686400, 12.583900, 12.437500, 12.293900, 12.109900, 11.874600, 11.613200, 11.345400, 11.072700, 10.795200, 10.536000, 10.350400, 10.285300, 10.428700, 10.886200, 11.663200, 12.341200, 12.591700, 12.659300, 12.623200, 12.493200, 12.371800, 12.292700, 12.188600, 11.997700, 11.676200, 11.206600, 10.471700, 10.188800, 10.141000, 10.110600, 10.441700, 9.100100, 10.078800, 10.768600, 12.339500, 13.521400, 13.682400, 13.526000, 13.257900, 12.948200, 12.631100, 12.294100, 11.985200, 11.713400, 11.408700, 11.083700, 10.828600, 10.606000, 9.775000, 8.724600, 8.648600, 7.976600, 8.404400, 8.586200, 8.524800, 8.584600, 8.890700, 9.421300, 10.207600, 10.647600, 11.170600, 12.469700, 13.883800, 14.206600, 13.967500, 13.546700, 13.126100, 12.695100, 12.312400, 11.981200, 11.721500, 11.430800, 11.131300, 10.802100, 10.464100, 10.181400, 10.333500, 11.587200, 12.764800, 12.405200, 12.406800, 12.806300, 13.516000, 14.055000, 14.416000, 15.071200, 15.055100, 14.700700, 14.074000, 13.134600, 11.240900, 11.219400, 11.267500, 11.402600, 11.697700, 12.009300, 12.203300, 12.106900, 11.815200, 11.467900, 11.146800, 10.896300, 10.710400, 10.575700, 10.548100, 10.831000, 11.499000, 12.526300, 13.402300, 13.824000, 13.921000, 13.540700, 13.086300, 12.775900, 12.547500, 12.353100, 12.096800, 11.823500, 11.522400, 11.309000, 11.173800, 11.016700, 10.756200, 10.536600, 10.649900, 11.332400, 11.921400, 12.634500, 13.240100, 13.653300, 13.559800, 12.149500, 11.124400, 11.206700, 11.201400, 11.100200, 10.713300, 9.959900, 10.178400, 10.426800, 10.684400, 10.908700, 11.049700, 11.115400, 11.032700, 9.758800, 11.181800, 12.545400, 13.093200, 13.125800, 13.038400, 12.957800, 12.865800, 12.748900, 12.597300, 12.376100, 12.062900, 11.231600, 10.684000, 10.756600, 11.693300, 13.093300, 13.454100, 13.208000, 12.698700, 12.313400, 12.924100, 12.883000, 12.561100, 12.136300, 11.821600, 11.663400, 11.742900, 11.951800, 12.163600, 12.251400, 12.177300, 11.966100, 11.684000, 11.342300, 10.967600, 10.713000, 10.881900, 11.241000, 11.438800, 11.575900, 11.651000, 11.641200, 11.641300, 11.783500, 12.196600, 12.835100, 13.464200, 13.928300, 14.184400, 14.137800, 13.347900, 12.878100, 12.846900, 12.911400, 13.053900, 13.627800, 13.663100, 13.450900, 13.159900, 12.860300, 12.462900, 11.718300, 10.795400, 10.363700, 10.359500, 10.261900, 10.078200, 9.837600, 9.633400, 9.362500, 8.872800, 8.726100, 8.692800, 8.658700, 8.603000, 8.589600, 8.740600, 9.136800, 9.670000, 10.193800, 10.718000, 11.198200, 11.575800, 11.513400, 10.794200, 9.416600, 9.822800, 9.858600, 9.631800, 9.982900, 10.820900, 11.125700, 11.076000, 10.952500, 10.828900, 10.669300, 10.464400, 10.334200, 10.298600, 9.703700, 9.265800, 8.980400, 8.560600, 8.594800, 9.043300, 9.364300, 9.567100, 9.701700, 9.740600, 9.743000, 9.818100, 10.452000, 11.335400, 12.136300, 12.759900, 13.212400, 13.382400, 12.123600, 10.240200, 10.112100, 10.851900, 11.005400, 10.633000, 10.075600, 9.877500, 10.252100, 10.941200, 11.160300, 11.061800, 10.871700, 10.633700, 10.389400, 10.149700, 9.909300, 9.695700, 9.508900, 9.319700, 9.216800, 9.225400, 9.278600, 9.395900, 9.255700, 8.474600, 9.239200, 10.730200, 11.787300, 12.468900, 12.746000, 12.715200, 12.479800, 12.100900, 11.709500, 11.139700, 10.725200, 10.145200, 10.817100, 11.183500, 11.576900, 11.944200, 11.987500, 12.045200, 12.516700, 12.560800, 13.215300, 13.780000, 14.142600, 14.307600, 14.300300, 14.266400, 14.269500, 14.249800, 14.176000, 14.070600, 13.959200, 13.839100, 13.678100, 13.478700, 13.290200, 13.116300, 12.971800, 12.824600, 12.669300, 12.503800, 12.298500, 12.036900, 11.707600, 10.035900, 8.492800, 8.858800, 9.360900, 10.406200, 11.635300, 12.560700, 13.382200, 13.855400, 14.066000, 14.197500, 14.236100, 14.106500, 13.868000, 13.588800, 13.137600, 11.622000, 10.871800, 10.580600, 11.353700, 11.827500, 12.078800, 12.276000, 12.879000, 13.208200, 13.023700, 12.699800, 12.343400, 11.910300, 11.507300, 11.572200, 11.510600, 11.378700, 11.247600, 11.139100, 11.041100, 10.957000, 10.895300, 10.888100, 10.926800, 11.013000, 11.126300, 11.170300, 11.067600, 10.581200, 10.428700, 10.508000, 10.736700, 10.054600, 8.861800, 9.214500, 9.049800, 8.816000, 8.831300, 8.988800, 9.203800, 9.255000, 9.164000, 9.089600, 8.819200, 8.935800, 9.434400, 10.025700, 10.265700, 10.310000, 10.314600, 10.271100, 9.935100, 8.983200, 9.124100, 10.403100, 11.211300, 11.506900, 11.836200, 11.910300, 12.340400, 12.527800, 12.432600, 12.157600, 11.773000, 11.440600, 11.190200, 11.028900, 10.952200, 10.822400, 10.212900, 9.315000, 9.092600, 9.044700, 9.137100, 9.240200, 9.386900, 9.754100, 10.002600, 10.000100, 10.132500, 10.411400, 10.502800, 10.453000, 10.438200, 10.461500, 10.441700, 10.372900, 10.278700, 10.196600, 10.165800, 10.198100, 10.275000, 10.068600, 10.025400, 10.481100, 11.019200, 11.361500, 11.545700, 11.421500, 10.704600, 9.075400, 9.143300, 9.306600, 9.191800, 9.123200, 9.336800, 9.358400, 9.482300, 9.457300, 9.551800, 9.584800, 9.641800, 9.717100, 9.764200, 9.769600, 9.624400, 9.362000, 9.468400, 9.527700, 9.533700, 9.625000, 9.960300, 9.887800, 8.996400, 8.631300, 9.318800, 10.120200, 10.735100, 11.205100, 11.623400, 12.037500, 12.318300, 11.310500, 10.638700, 10.560400, 10.751500, 10.659800, 10.424900, 10.143800, 9.882900, 9.194500, 9.317300, 9.229000, 9.206100, 8.907900, 8.474800, 8.206700, 7.714300, 7.930700, 8.421200, 9.048700, 9.564700, 10.142200, 10.736900, 10.991300, 10.460600, 10.108400, 10.588300, 11.049200, 11.267800, 10.826600, 9.962900, 9.618500, 10.285100, 11.306400, 11.754400, 11.866600, 11.748400, 11.536100, 11.341600, 11.121900, 10.843600, 10.396500, 10.096700, 9.893000, 9.688700, 9.532400, 9.626500, 9.051200, 9.056800, 9.832300, 10.043100, 9.673800, 10.146100, 9.838400, 9.832200, 9.788700, 9.689100, 9.770000, 9.975400, 10.168500, 10.314400, 10.396100, 10.490200, 10.568700, 10.570700, 10.655300, 10.809300, 10.950900, 11.079900, 11.098500, 10.972700, 10.760100, 10.424100, 9.964500, 9.577400, 9.456200, 9.405500, 9.358100, 9.418700, 9.095100, 8.572200, 8.298300, 8.207200, 8.445300, 8.702900, 8.965300, 9.173400, 9.208100, 8.116100, 7.496700, 7.621800, 7.839400, 7.888400, 8.154000, 8.182700, 7.954800, 7.631800, 7.747400, 8.047300, 8.430100, 8.706200, 8.876600, 8.921500, 8.877800, 8.672100, 8.222300, 7.504100, 7.680800, 7.731200, 7.947300, 8.024600, 7.919200, 7.553800, 7.491900, 7.765200, 7.853800, 7.876700, 7.826300, 7.874400, 7.707600, 7.324300, 7.163600, 7.290300, 7.430000, 7.675400, 7.818000, 7.867700, 7.914400, 7.721800, 7.175700, 7.377600, 7.679900, 7.894200, 8.073700, 8.188800, 8.311900, 8.269800, 8.051100, 8.296500, 8.462500, 8.533700, 8.528500, 8.465700, 8.370400, 8.209600, 8.152300, 8.192400, 8.179400, 8.119700, 8.052300, 7.957800, 7.805800, 7.663500, 7.327500, 7.422200, 7.555600, 7.618800, 6.802500, 6.028800, 7.648300, 8.737200, 9.290400, 9.646700, 9.756300, 9.681300, 9.503300, 9.201100, 8.216500, 7.456400, 7.191200, 7.267600, 7.364900, 7.490900, 7.486400, 7.218800, 6.743900, 6.690000, 6.748400, 7.123500, 7.467400, 7.723800, 8.076200, 8.469300, 8.534000, 8.150900, 7.935600, 8.140100, 8.272700, 8.319600, 8.282600, 8.174200, 8.093300, 7.861000, 7.761400, 7.849100, 7.945100, 8.000800, 7.995600, 7.944300, 7.908600, 7.663700, 7.517500, 7.684400, 7.773800, 7.752400, 7.698600, 7.668200, 7.749800, 7.664600, 7.684100, 7.995100, 8.222100, 8.390700, 8.532400, 8.492500, 8.202600, 7.687900, 7.385600, 7.402500, 7.290300, 7.540600, 7.951900, 8.268700, 8.350800, 8.242500, 7.961900, 8.054400, 8.207900, 8.400700, 8.543500, 7.746600, 7.009700, 7.969600, 8.927300, 9.699100, 10.485700, 10.717600, 10.721800, 10.733600, 10.740000, 10.679400, 10.574000, 10.407600, 10.216400, 10.019600, 9.853900, 9.608100, 9.115700, 8.810200, 8.802900, 9.029600, 9.201100, 9.275100, 9.359200, 9.421600, 9.402500, 9.321400, 9.244500, 9.161000, 8.980700, 8.697500, 8.651700, 8.717600, 8.599500, 8.322600, 7.858500, 8.094800, 8.234400, 8.348500, 8.424500, 8.440100, 8.327800, 7.890600, 7.541900, 7.578800, 8.035400, 9.291500, 10.662400, 11.201600, 11.182000, 10.590000, 10.053800, 10.071900, 10.128200, 10.020200, 9.690900, 9.614600, 9.782100, 9.955300, 9.953200, 9.868700, 9.818300, 9.751600, 9.627400, 9.492300, 9.363400, 9.268300, 9.208800, 9.153800, 9.080500, 8.988800, 8.906900, 8.862600, 8.442400, 7.740000, 7.179300, 7.164300, 7.222300, 7.193000, 7.133900, 6.980700, 6.502500, 6.045300, 6.115200, 6.486700, 6.706100, 6.729500, 6.809500, 7.085700, 7.032100, 7.185900, 7.660300, 8.281300, 8.715200, 8.930700, 8.988500, 8.962500, 9.000000, 9.084300, 9.220400, 9.369200, 9.473800, 9.488100, 9.533700, 9.553900, 9.499000, 9.343600, 8.851700, 8.708700, 8.778500, 8.722600, 8.314600, 7.950500, 7.864100, 8.019200, 8.534500, 8.928700, 9.288600, 9.566000, 9.747300, 9.826000, 9.819300, 9.767700, 9.689900, 8.906700, 8.120300, 7.888500, 8.497700, 9.431300, 9.846600, 9.899200, 9.917300, 9.931900, 9.900200, 9.839500, 9.788900, 9.755000, 9.759700, 9.801800, 9.844400, 9.863000, 9.848100, 9.804800, 9.737100, 9.464800, 9.049300, 8.941900, 8.845000, 8.683000, 8.373000, 7.829400, 7.510000, 7.488500, 7.322400, 7.164900, 7.208200, 7.455600, 7.730200, 7.914400, 7.934900, 7.861400, 7.776700, 7.657000, 7.641400, 7.666400, 7.456300, 6.890500, 6.820000, 7.145200, 7.708700, 8.643400, 9.490100, 9.728100, 9.471000, 8.990100, 8.576700, 8.190600, 7.947100, 7.393400, 7.104200, 7.158200, 7.200700, 7.270700, 7.198200, 7.109400, 7.081500, 6.951800, 7.170700, 7.672200, 7.996600, 8.098300, 8.160300, 8.074300, 7.885200, 7.144000, 7.448100, 7.721800, 8.041400, 8.293800, 8.355100, 8.579400, 8.685300, 8.923100, 8.878000, 9.632300, 9.873200, 9.832200, 9.807200, 9.580200, 9.139600, 8.729700, 8.678600, 8.897600, 8.864800, 8.918500, 8.688400, 8.238900, 7.837000, 7.708200, 7.780100, 8.053800, 7.971800, 7.923700, 7.832700, 7.654900, 7.247700, 7.022100, 7.046700, 7.366300, 7.748800, 8.130200, 8.492800, 8.559600, 8.184900, 8.106300, 8.123700, 8.419700, 8.636800, 8.624100, 8.629800, 8.410700, 8.114200, 8.006000, 7.765900, 7.874100, 8.026300, 7.989100, 7.937200, 7.859400, 7.594700, 6.931400, 6.761700, 6.822800, 7.128200, 7.362900, 7.692400, 7.904000, 7.612500, 7.024300, 6.917400, 7.080200, 7.355200, 7.445000, 7.513700, 7.534900, 7.118300, 6.701600, 6.836700, 7.158200, 7.434000, 7.607200, 7.677800, 7.699600, 7.558400, 7.332300, 7.244800, 7.399500, 7.753100, 8.383000, 8.666400, 8.898000, 8.923000, 8.798500, 8.376200, 8.425800, 8.504500, 8.518300, 8.469300, 8.291100, 8.131000, 7.950700, 7.660000, 7.699200, 7.807600, 7.811100, 7.634800, 7.652400, 7.546100, 7.124100, 6.762700, 7.161400, 7.414900, 7.553100, 7.594400, 7.665000, 7.520400, 7.304300, 7.362800, 7.611200, 7.983700, 8.013100, 8.019400, 7.968200, 7.611600, 7.425800, 7.374700, 7.616200, 7.703200, 7.610000, 7.551500, 7.448600, 7.209600, 6.827900, 6.976300, 7.191600, 7.612300, 7.880200, 8.062000, 8.107000, 7.759100, 7.494600, 7.526700, 7.620000, 7.691900, 7.558200, 7.691800, 7.636400, 7.205000, 7.086000, 7.007900, 7.162600, 7.318800, 7.335600, 7.250200, 7.065900, 6.978900, 7.136800, 7.151900, 7.475700, 7.634100, 7.648700, 7.493500, 6.959200, 6.451500, 6.487900, 6.510900, 6.653100, 7.043400, 7.394200, 7.754600, 7.703200, 7.410300, 7.146700, 7.269600, 7.877200, 8.069200, 8.319500, 8.372700, 8.352200, 8.307700, 8.167000, 8.268900, 8.733300, 8.779100, 8.880500, 8.801500, 8.827300, 8.800000, 8.616800, 8.706200, 8.986500, 9.149500, 9.233500, 9.229200, 9.080000, 9.066000, 9.058800, 9.022400, 8.949300, 8.899400, 8.837400, 8.768700, 8.738100, 8.711900, 8.698200, 8.681500, 8.647700, 8.591600, 8.525100, 8.461300, 8.394000, 8.301600, 7.954300, 7.803000, 7.859200, 7.871600, 7.855900, 7.757400, 7.503500, 7.199700, 6.883900, 6.784000, 7.133100, 7.363200, 7.520800, 7.607300, 7.641300, 7.531900, 7.289600, 7.124600, 7.394800, 7.543200, 7.588300, 7.680500, 7.765300, 7.997300, 8.308200, 8.528200, 8.785900, 9.094700, 9.228800, 9.303100, 9.296400, 9.312300, 9.184300, 8.963900, 9.371100, 9.740800, 9.908400, 9.990600, 9.950600, 9.807700, 9.603900, 9.135300, 9.412200, 9.431700, 9.358100, 9.275900, 9.095800, 9.041200, 9.022700, 8.937000, 8.822900, 8.746700, 8.704100, 8.665700, 8.645700, 8.606600, 8.478800, 8.304500, 8.331700, 8.429200, 8.499500, 8.559700, 8.613900, 8.550300, 8.372100, 8.215400, 8.358900, 8.569600, 8.614100, 8.526800, 8.328400, 8.209900, 7.905800, 7.795000, 7.866400, 7.996200, 7.879900, 7.790800, 7.661800, 7.502100, 7.315500, 7.330900, 7.755700, 7.969000, 7.949500, 7.916400, 7.898200, 7.792300, 7.689100, 8.051800, 8.490100, 8.649700, 8.715600, 8.642500, 8.539200, 8.410700, 8.359500, 8.395300, 8.646300, 8.759800, 8.628300, 8.444200, 8.192000, 7.960100, 7.736500, 7.704800, 8.107000, 8.337900, 8.490400, 8.587700, 8.605200, 8.648100, 8.454600, 7.973600, 8.375600, 8.495600, 8.470100, 8.549300, 8.541400, 8.602900, 8.665000, 8.618900, 8.462100, 8.410700, 8.377400, 8.387100, 8.421200, 8.467100, 8.464900, 8.462700, 8.500600, 8.492000, 8.521500, 8.593800, 8.621700, 8.589700, 8.514800, 8.327700, 8.396100, 8.450100, 8.406000, 8.364700, 8.348900, 8.308800, 8.243700, 8.197900, 8.184700, 8.195900, 8.177700, 8.144200, 8.104700, 8.013300, 7.867500, 7.780500, 7.802800, 7.799900, 7.795500, 7.764000, 7.749100, 7.826300, 7.868600, 7.910300, 8.022500, 8.064100, 7.958900, 7.804300, 7.659700, 7.353900, 7.035900, 6.869200, 7.060200, 7.286200, 7.246100, 7.150500, 7.052700, 6.803400, 6.592900, 6.684900, 6.949600, 7.306700, 7.510500, 7.410700, 7.393300, 7.262200, 6.944800, 6.821300, 7.061200, 7.320400, 7.574000, 7.753900, 7.768500, 7.574000, 7.179700, 6.980800, 7.189900, 7.382400, 7.434700, 7.441200, 7.430000, 7.330900, 7.047600, 6.869100, 7.259300, 7.465200, 7.488700, 7.361200, 7.349400, 7.308100, 6.988700, 6.894200, 7.209800, 7.371900, 7.535300, 7.574400, 7.441200, 7.230700, 7.071000, 6.917900, 7.162300, 7.363800, 7.426100, 7.387400, 7.433000, 7.363900, 7.226500, 7.131000, 7.356000, 7.510700, 7.599800, 7.613300, 7.634200, 7.450100, 7.273700, 7.238000, 7.580600, 7.853700, 7.884300, 7.838000, 7.633800, 7.257300, 6.981600, 6.929500, 7.188300, 7.299100, 7.291800, 7.270700, 7.265100, 7.266300, 6.979300, 7.114600, 7.561800, 7.707700, 7.731900, 7.648600, 7.581900, 7.371500, 7.234200, 7.148400, 7.316700, 7.461400, 7.666000, 7.751800, 7.583900, 7.484200, 7.250000, 6.829700, 6.986600, 7.133000, 7.123100, 7.150100, 7.084200, 7.028000, 6.890200, 6.896200, 7.408300, 7.854300, 8.143200, 8.354800, 8.459400, 8.508000, 8.495800, 8.375300, 8.385700, 8.458800, 8.559400, 8.591000, 8.632100, 8.713100, 8.732200, 8.760500, 8.820200, 8.876600, 8.918400, 8.939500, 8.917200, 8.864200, 8.800100, 8.743100, 8.683900, 8.609400, 8.530900, 8.461800, 8.420700, 8.388600, 7.728100, 7.378700, 7.732900, 7.921300, 8.010400, 7.856800, 7.221700, 6.588900, 6.174300, 6.279800, 6.613700, 6.868500, 7.099000, 7.329600, 7.613600, 7.942900, 7.734700, 8.077500, 8.352500, 8.386400, 8.242100, 7.920700, 7.746600, 7.232900, 6.507800, 6.520100, 6.904100, 7.156900, 7.213400, 7.278900, 7.341600, 7.246400, 7.142100, 7.026100, 7.463400, 7.920300, 8.244900, 8.460200, 8.619600, 8.752200, 8.788300, 8.739900, 8.789000, 8.930400, 9.053200, 9.066700, 9.024700, 8.938000, 8.664700, 8.292900, 8.152600, 8.162100, 8.205800, 8.252800, 8.209200, 7.740300, 6.999400, 6.755100, 7.108200, 7.460600, 7.510600, 7.565600, 7.514300, 7.536900, 7.276300, 7.399900, 8.095400, 8.365200, 8.384400, 8.286100, 8.260100, 8.292600, 8.311300, 8.195800, 8.165700, 8.209500, 8.247200, 8.290800, 8.283400, 8.244300, 8.191100, 8.158600, 8.104700, 8.126100, 8.144000, 7.978100, 7.840500, 7.319500, 7.096100, 6.982700, 7.057500, 7.443600, 7.408100, 7.318700, 7.253700, 7.116100, 6.944100, 7.077500, 7.299000, 7.447500, 7.442400, 7.346500, 7.222000, 7.176400, 6.851500, 6.580900, 6.904400, 7.108400, 7.135100, 7.287700, 7.327200, 7.108600, 6.860200, 6.988600, 7.383600, 7.698500, 7.888700, 7.957800, 7.921100, 7.848000, 7.796000, 7.816400, 7.902600, 8.052600, 8.265300, 8.442600, 8.541200, 8.498000, 7.410500, 6.992800, 7.149600, 7.342800, 7.446500, 7.579700, 7.738600, 7.613000, 7.200000, 7.252000, 7.759800, 8.202400, 8.451500, 8.565800, 8.648900, 8.706700, 8.767500, 8.767700, 8.727900, 8.663000, 8.670100, 8.762300, 8.935800, 9.131400, 9.231500, 9.062100, 8.956300, 8.630800, 8.262900, 8.092000, 7.912700, 7.589800, 7.087600, 7.180100, 7.534700, 7.691200, 7.510700, 7.447400, 7.252900, 6.869700, 6.692200, 7.101300, 7.619200, 7.654200, 7.824100, 7.658000, 7.604600, 7.359800, 6.698100, 7.342500, 7.547700, 7.368100, 7.098700, 7.467900, 8.042000, 8.672500, 9.167900, 9.426700, 9.468900, 9.205300, 8.829100, 8.693600, 8.642300, 8.608400, 8.553500, 8.159400, 8.019300, 8.084000, 8.172000, 8.273400, 8.378200, 8.452100, 8.479600, 8.419200, 8.483500, 8.477800, 8.444800, 8.427700, 8.450500, 8.303900, 7.469400, 7.083100, 7.406800, 7.694200, 7.851900, 7.888400, 7.844500, 7.810500, 7.567000, 7.254800, 7.425800, 7.584700, 7.632200, 7.601600, 7.574700, 7.527600, 7.504800, 7.441200, 7.521000, 7.663500, 7.725800, 7.687400, 7.656600, 7.594400, 7.370600, 6.981400, 7.268700, 7.409000, 7.425000, 7.392400, 7.371900, 7.425000, 7.295400, 7.236200, 7.624100, 8.004500, 8.319800, 8.551800, 8.743700, 8.927700, 8.969200, 8.745800, 8.668100, 8.652000, 8.675400, 8.616400, 8.540300, 8.496300, 8.480600, 8.552800, 8.678400, 8.795200, 8.863400, 8.863100, 8.753600, 8.607000, 8.146700, 8.216800, 8.355800, 8.532000, 8.671900, 8.657600, 8.101700, 7.823200, 7.688200, 7.888800, 7.951200, 7.850000, 7.786400, 7.938300, 8.253600, 8.726000, 9.209600, 9.662400, 10.026800, 10.292300, 10.400700, 10.195900, 9.990200, 9.785200, 9.463000, 8.891800, 8.939900, 9.011800, 8.882700, 8.476100, 8.257900, 8.025700, 8.283700, 8.465000, 8.626900, 8.723400, 8.650100, 8.373000, 8.200000, 8.192900, 8.087000, 7.702800, 8.205500, 8.632900, 8.926600, 9.062000, 9.074700, 9.116100, 9.269800, 9.088100, 9.119700, 9.824400, 11.075100, 12.031300, 12.224800, 12.113600, 11.914100, 11.453700, 11.162900, 10.884000, 10.577200, 10.295600, 10.239200, 10.543900, 11.000400, 11.267600, 11.508000, 11.622900, 11.800600, 12.278900, 12.837300, 13.141700, 13.218400, 13.179800, 13.092000, 12.962200, 12.782200, 12.556900, 12.306400, 11.997700, 11.294000, 10.322700, 10.269000, 10.633000, 11.461100, 12.547400, 13.160000, 13.317000, 12.935600, 11.933100, 11.551800, 11.326800, 11.106300, 10.914800, 10.879800, 10.885100, 10.831000, 10.785400, 10.903300, 10.812800, 11.642800, 12.678800, 12.009100, 11.785800, 13.200800, 14.039000, 13.779200, 13.582500, 13.892200, 14.108100, 14.162100, 13.925300, 13.344200, 12.813700, 12.720500, 12.496900, 11.960100, 11.088800, 10.462100, 10.070000, 9.910900, 9.465300, 9.628800, 9.942400, 10.409300, 11.045900, 11.546400, 11.851000, 11.719900, 11.378600, 11.535200, 11.450500, 10.781000, 10.035500, 9.597600, 9.592600, 9.016800, 8.305700, 8.224000, 8.731300, 8.858300, 8.720400, 8.579100, 8.598100, 8.550200, 8.313500, 8.873200, 9.155300, 9.009600, 8.948400, 9.011300, 9.218500, 9.310200, 9.184200, 9.300600, 9.527600, 9.762800, 10.044100, 10.272200, 10.172600, 9.639200, 9.074600, 9.091900, 9.142500, 9.128000, 9.090300, 9.059400, 8.984000, 8.488100, 7.751900, 7.733000, 7.691000, 7.818900, 8.265800, 8.861800, 9.206500, 9.657200, 10.775100, 11.293800, 11.082800, 10.820800, 10.622400, 10.470900, 10.426800, 10.358900, 9.475300, 9.259000, 9.307000, 9.141700, 9.339200, 9.305400, 9.102300, 8.585400, 8.396200, 8.776600, 9.138300, 9.268700, 9.263400, 9.342000, 9.480000, 9.660100, 9.610600, 9.583400, 9.623300, 9.685900, 9.776600, 9.940300, 10.307900, 10.756500, 10.986500, 11.014800, 10.958900, 10.853700, 10.710500, 10.602000, 10.599000, 10.343200, 9.303100, 8.898200, 8.843300, 8.766800, 8.832400, 8.844900, 8.701100, 8.576100, 8.494100, 8.600000, 8.714300, 8.794200, 8.784000, 8.744700, 8.648800, 8.419700, 8.035900, 8.118200, 8.259100, 8.185700, 7.910600, 7.975900, 7.971400, 7.506300, 7.460900, 8.083900, 8.423600, 8.508500, 8.436100, 8.415700, 8.347700, 7.856500, 7.450000, 7.993100, 8.270100, 8.709200, 9.451200, 10.022700, 10.277700, 10.366600, 10.392700, 10.397500, 10.421900, 10.500200, 10.679300, 11.006900, 11.499800, 12.048600, 12.410400, 12.614200, 12.749700, 12.738300, 12.650900, 12.468400, 11.874000, 10.947100, 9.927300, 9.693800, 10.049200, 10.285600, 10.330500, 10.370300, 10.519800, 10.663300, 10.658400, 10.496700, 9.722000, 8.224800, 8.129900, 8.573400, 10.278100, 12.091900, 12.126300, 11.480500, 9.833800, 8.235500, 8.964500, 9.830800, 10.369200, 11.476500, 12.825200, 13.424000, 13.500900, 13.595300, 13.641200, 13.687600, 13.752400, 13.817700, 13.757800, 13.546400, 13.253600, 12.931800, 12.650900, 12.413000, 12.158600, 11.886900, 11.624800, 11.398500, 11.227500, 11.053300, 10.809700, 10.542600, 10.318500, 10.038600, 8.574700, 8.156300, 7.699500, 7.692000, 7.669500, 8.096200, 9.176000, 10.236500, 11.130800, 12.205500, 12.892700, 12.854400, 12.405200, 11.864000, 11.367900, 10.950300, 10.602000, 10.304800, 10.051100, 9.862200, 9.781200, 9.782600, 9.798900, 9.169400, 8.460700, 8.467500, 8.084800, 8.193100, 8.804800, 9.348700, 9.561600, 9.629900, 9.595100, 9.700300, 9.762300, 9.681300, 9.506300, 9.341700, 9.413600, 10.452700, 12.270400, 14.815700, 17.147300, 17.781600, 17.645700, 17.353900, 17.006700, 16.596500, 16.181500, 15.754700, 15.330800, 14.950400, 14.592500, 14.252800, 13.934700, 13.626900, 13.326200, 13.040300, 12.767700, 12.492300, 12.239700, 11.975900, 11.684400, 11.575000, 11.604400, 11.642700, 11.608200, 11.508100, 11.401800, 11.388900, 11.596600, 11.872500, 11.999300, 11.966500, 11.818400, 11.633700, 11.492900, 11.378500, 11.218900, 10.920300, 9.899800, 8.824100, 8.035600, 8.617800, 9.392500, 9.666900, 9.737300, 9.818800, 10.026900, 10.337400, 10.644400, 10.888100, 11.103000, 11.320800, 11.522800, 11.657500, 11.698600, 11.704200, 11.716300, 11.665600, 11.523400, 11.355400, 10.690800, 8.665900, 9.416200, 9.697900, 9.734200, 10.242700, 11.211100, 12.231400, 13.195400, 13.637400, 13.605700, 13.278600, 12.932600, 12.685800, 12.359100, 12.020000, 11.776000, 11.486500, 11.072000, 10.655100, 10.313300, 10.028500, 9.889300, 10.270200, 11.186600, 11.620800, 11.937500, 12.407700, 12.701700, 12.655900, 12.257300, 11.800600, 11.181100, 10.698700, 10.335300, 10.623500, 10.983700, 10.904100, 10.342700, 10.024500, 9.815000, 9.236000, 8.826100, 8.872300, 9.127100, 9.114400, 9.378900, 9.387600, 9.281900, 9.034500, 8.679600, 8.785500, 8.977800, 8.998900, 9.339800, 9.548000, 9.535000, 9.439800, 9.605900, 10.079600, 10.705300, 11.117600, 11.311800, 11.361200, 11.248100, 11.050500, 10.815100, 10.588800, 10.343100, 9.799600, 9.643900, 9.801600, 10.205000, 10.441100, 10.612300, 10.689000, 10.693700, 10.739600, 11.010300, 11.404900, 11.599300, 11.556000, 11.406500, 11.234000, 10.965300, 10.556900, 9.922500, 9.438400, 8.952400, 8.377600, 8.746500, 9.298600, 9.795800, 10.188200, 10.412200, 10.402100, 10.440600, 10.319400, 10.150900, 9.938300, 9.522000, 9.032300, 9.137400, 9.354800, 9.521000, 9.589700, 9.518900, 8.502600, 7.976000, 8.105700, 8.062900, 8.650600, 9.344100, 9.947600, 10.260600, 10.248200, 10.013300, 9.743100, 9.552800, 9.377900, 9.202600, 9.003800, 8.768500, 8.553100, 8.379800, 8.230200, 8.107800, 8.009200, 7.694700, 7.597200, 7.658100, 7.754200, 7.858100, 7.945700, 7.767800, 7.412100, 7.159100, 7.111800, 7.400200, 7.798500, 8.528500, 9.388200, 9.641200, 9.789200, 10.151600, 10.514500, 10.736400, 10.786600, 10.706900, 10.665200, 10.629000, 10.648000, 10.615200, 10.584500, 10.584000, 10.563600, 10.487200, 10.357500, 10.192800, 10.001000, 9.803700, 9.610600, 9.393900, 8.923900, 7.748000, 7.273700, 7.111500, 7.422600, 8.030500, 8.580600, 8.571900, 9.036100, 8.895700, 9.200200, 9.278100, 9.594000, 10.085500, 10.479700, 10.729100, 10.800500, 10.850600, 11.033700, 11.284500, 11.466000, 11.483000, 11.482200, 11.380700, 11.207600, 11.006500, 10.805500, 10.611200, 10.289400, 9.963100, 9.776800, 9.695200, 9.660800, 9.596800, 9.450900, 9.232200, 9.100400, 9.585500, 10.780100, 10.620800, 10.577800, 10.713600, 10.526500, 10.249700, 9.992100, 9.667100, 9.406400, 9.270000, 9.279300, 9.208800, 8.954600, 8.131300, 8.016500, 7.792700, 8.190300, 8.096800, 8.150200, 8.297600, 9.012800, 9.950900, 10.248900, 9.967400, 9.671700, 9.611200, 10.098200, 10.007600, 9.964400, 10.646600, 11.393300, 11.908800, 12.591000, 13.255400, 13.524200, 13.392500, 13.028700, 12.568000, 12.102700, 11.707600, 11.395200, 10.697700, 9.872200, 9.384200, 9.637500, 9.787000, 9.869500, 9.947500, 9.940300, 9.886500, 9.862000, 9.805600, 9.702200, 9.572500, 9.281200, 8.391600, 8.228000, 8.332700, 8.620100, 8.936200, 9.125400, 9.297500, 9.586900, 9.884000, 10.150400, 10.341600, 10.558000, 10.609000, 10.495200, 10.314500, 10.084000, 9.748600, 9.336900, 8.903400, 8.237600, 8.198300, 8.221400, 8.133700, 9.105200, 10.236700, 10.878600, 11.064900, 10.988700, 10.949300, 10.948100, 10.889400, 10.810300, 10.708900, 10.581400, 10.452200, 10.334700, 10.237300, 10.154100, 10.067200, 9.961900, 9.825700, 9.692300, 9.610400, 9.583700, 9.588700, 9.623900, 9.785600, 10.040700, 10.045200, 9.999300, 10.103900, 9.913800, 8.184900, 7.999200, 8.099700, 8.615800, 8.855400, 9.367400, 9.141100, 8.742700, 8.566900, 9.125100, 8.847100, 9.022400, 8.345300, 8.317100, 9.261900, 9.615600, 9.562600, 9.977800, 10.197500, 10.093200, 9.893400, 9.769500, 10.179900, 10.501500, 10.321200, 9.866900, 9.152100, 8.441600, 8.104300, 8.300000, 8.302700, 8.902300, 9.228400, 9.353500, 9.457000, 9.521800, 9.517400, 9.446700, 9.325400, 9.181800, 9.066500, 8.989300, 8.924100, 8.596000, 8.408100, 8.207100, 7.987900, 8.584300, 8.498300, 8.518100, 8.300900, 8.515700, 8.395000, 9.343500, 9.653500, 10.150000, 10.225500, 10.576500, 11.319200, 10.816200, 10.153100, 10.447500, 10.828500, 10.932400, 10.217500, 9.641200, 8.729100, 8.499200, 9.354600, 9.959600, 10.315600, 10.717400, 11.053900, 11.228900, 11.260200, 11.176700, 11.011500, 10.811200, 10.591400, 10.186400, 9.644800, 9.046000, 8.627500, 8.509100, 8.495500, 8.066500, 7.252600, 7.820500, 8.130800, 8.501000, 8.483300, 8.533000, 9.131300, 9.594200, 9.771400, 10.288000, 10.468000, 10.506900, 10.452300, 10.462000, 10.528100, 10.546400, 10.465400, 10.245600, 10.021000, 9.948800, 10.048600, 10.269800, 10.567300, 10.900400], - "financial_cost_total": 3.62911e+07, + "financial_cost_total": 5.29455e+07, "loss_additional": 0, "loss_array_spacing": 0, "loss_downtime": 2, @@ -16,7 +16,7 @@ "number_records": 0, "significant_wave_height": [3.211030, 3.133250, 3.322860, 3.359480, 3.331150, 3.180220, 2.996510, 3.436110, 4.270030, 4.524730, 4.346200, 4.084390, 3.855350, 3.633900, 3.405010, 3.179080, 2.943710, 2.725290, 2.526090, 2.325670, 2.144690, 1.989360, 1.841560, 1.698080, 1.567190, 1.467930, 1.460200, 1.593850, 1.784890, 2.029020, 2.232640, 2.316320, 2.253260, 2.110860, 1.974430, 1.881940, 1.813520, 1.736810, 1.643390, 1.560270, 1.512050, 1.470470, 1.401570, 1.357660, 1.387190, 1.474880, 1.648050, 1.875610, 2.021390, 2.048360, 2.019150, 1.994980, 2.026200, 2.144350, 2.332400, 2.519100, 2.674780, 2.869930, 3.186150, 3.361540, 3.334000, 3.224740, 3.148580, 3.145460, 3.057390, 3.009420, 2.994280, 2.941430, 2.871710, 2.833100, 2.882670, 3.065860, 3.314640, 3.507230, 3.565460, 3.517040, 3.387030, 3.216820, 3.010900, 2.762200, 2.541950, 2.414800, 2.456010, 2.697720, 3.027890, 3.359310, 3.299250, 3.335080, 3.479650, 3.400620, 3.566460, 3.902980, 3.641880, 3.558760, 3.762020, 3.967530, 4.148830, 4.257700, 4.705380, 4.561150, 4.346280, 4.238960, 4.135250, 3.984960, 3.816380, 3.673430, 3.548160, 3.420660, 3.282390, 3.126230, 2.942760, 2.723900, 2.499380, 2.376070, 2.476770, 2.666520, 2.722950, 2.709370, 2.813750, 2.925390, 3.124080, 3.143610, 3.081060, 2.954180, 2.746430, 2.593750, 2.478810, 2.387830, 2.384910, 2.200400, 2.030850, 1.927220, 1.871750, 1.937660, 2.705370, 3.970010, 4.576010, 4.487680, 4.536250, 4.961330, 5.324370, 5.316580, 4.992590, 4.619420, 4.793640, 5.240510, 6.092040, 6.306140, 6.014010, 5.347740, 4.773800, 4.545340, 4.693340, 5.079360, 5.303540, 5.106480, 4.816910, 4.623650, 4.452710, 4.248610, 4.223370, 4.360260, 4.429470, 4.462590, 4.410830, 4.170010, 3.818200, 3.542050, 3.324820, 3.153530, 3.031710, 2.946960, 2.901120, 2.948050, 3.148240, 3.500410, 3.836250, 3.989720, 3.948170, 3.877460, 3.881110, 3.706650, 3.483830, 3.270220, 3.075550, 2.911900, 2.764430, 2.711410, 2.791660, 2.820740, 2.947150, 3.305480, 3.357390, 3.327060, 3.212810, 3.186360, 3.922470, 4.827780, 4.961320, 4.716950, 4.389560, 4.033040, 3.738080, 3.481190, 3.246260, 3.045920, 2.864720, 2.720890, 2.573580, 2.410310, 2.269100, 2.164100, 2.073920, 2.012100, 1.987350, 1.975490, 1.952330, 1.907290, 1.834650, 1.735130, 1.633560, 1.581680, 1.638350, 1.845010, 2.210920, 2.500260, 2.773810, 3.021570, 3.279680, 3.477510, 3.482980, 3.354290, 3.175370, 3.046030, 2.974560, 2.967210, 3.006730, 3.052170, 3.046230, 2.983530, 2.890350, 2.789110, 2.677780, 2.553310, 2.423280, 2.282080, 2.126000, 1.967520, 1.808650, 1.656170, 1.653910, 1.649830, 1.736990, 1.831610, 1.846120, 1.801990, 1.794040, 1.848090, 2.063280, 2.425840, 2.740160, 2.843820, 2.791610, 2.701180, 2.652400, 2.607040, 2.525890, 2.364050, 2.188530, 2.095980, 2.092290, 2.129560, 2.154630, 2.116450, 2.087430, 2.108020, 2.247120, 2.263460, 2.112620, 2.262380, 2.542770, 2.899600, 2.465650, 2.369650, 2.597950, 2.887990, 2.872830, 2.632840, 2.548690, 2.283550, 2.240790, 2.658830, 2.760660, 2.711570, 2.664470, 2.657080, 2.686880, 2.743320, 2.889160, 3.037680, 3.089950, 3.110530, 3.165560, 3.227770, 3.187160, 3.037870, 2.854400, 2.687930, 2.524390, 2.349600, 2.213020, 2.161530, 2.150810, 2.114130, 2.035630, 1.930060, 1.839570, 2.107440, 2.248200, 2.249820, 2.256160, 2.267440, 2.222570, 2.160730, 2.090270, 2.006800, 1.896990, 1.770320, 1.650560, 1.745700, 2.204580, 2.542760, 2.679690, 2.660290, 2.640250, 3.038250, 3.436360, 3.644850, 3.687360, 3.872290, 3.999590, 4.022720, 3.987950, 3.890320, 3.954660, 4.246520, 4.815370, 5.235490, 5.312740, 5.053250, 4.645850, 4.266230, 4.095910, 4.018910, 4.140990, 4.584190, 4.910650, 4.839030, 4.592190, 4.392280, 4.225600, 4.060590, 3.947060, 3.848940, 3.723670, 3.566270, 3.375600, 3.160880, 2.934220, 2.740880, 2.646470, 2.573130, 2.602060, 2.743820, 2.808620, 2.750760, 2.693300, 2.673840, 2.645980, 2.576490, 2.484990, 2.391810, 2.300920, 2.198260, 2.084020, 1.968410, 1.876150, 1.833550, 1.838770, 1.857510, 1.848240, 1.781570, 1.694420, 1.677960, 1.772410, 1.887500, 2.031120, 2.268320, 2.532860, 2.705090, 2.749000, 2.711410, 2.633150, 2.543950, 2.461390, 2.376390, 2.276810, 2.162340, 2.039110, 1.915530, 1.800080, 1.695890, 1.611540, 1.578280, 1.637080, 1.794730, 2.028540, 2.314990, 2.528130, 2.603290, 2.608700, 2.610960, 2.584610, 2.479740, 2.274910, 2.033830, 2.018200, 2.103860, 2.106430, 2.094430, 2.114390, 2.794780, 2.849600, 2.885910, 2.774970, 2.750300, 2.865410, 3.013180, 3.066430, 3.002440, 2.854660, 2.677540, 2.528090, 2.412560, 2.306530, 2.209290, 2.138630, 2.091440, 2.130470, 2.391200, 2.290940, 2.376530, 2.252470, 2.273370, 2.540640, 2.885360, 2.732420, 2.560420, 2.428180, 2.432660, 2.529770, 2.903100, 3.646100, 4.068320, 3.955110, 3.649650, 3.381640, 3.257770, 3.175130, 3.037020, 2.829530, 2.617470, 2.431040, 2.254880, 2.085410, 1.919360, 1.801190, 1.877690, 2.275940, 2.925480, 3.397490, 3.687450, 3.885600, 4.145230, 4.396140, 4.338620, 4.212680, 4.005230, 3.763140, 3.545730, 3.500710, 3.338240, 3.164460, 3.122420, 3.185910, 3.311610, 3.432990, 3.411310, 3.237860, 3.001180, 2.768900, 2.577140, 2.421370, 2.294810, 2.199420, 2.139430, 2.124210, 2.173620, 2.401940, 2.706780, 2.926300, 3.358740, 3.734830, 3.687870, 3.501320, 3.281380, 3.054520, 2.852260, 2.713160, 2.598320, 2.458470, 2.304700, 2.206140, 2.178310, 2.260400, 2.391760, 2.732030, 3.023600, 3.187730, 3.216620, 3.121690, 3.247370, 3.451260, 3.234870, 3.031770, 2.923340, 3.195810, 3.899080, 3.817400, 3.372250, 2.977810, 2.721500, 2.547500, 2.409590, 2.293930, 2.563260, 3.353120, 4.387250, 4.541330, 4.402710, 4.209250, 4.011340, 3.827390, 3.647870, 3.451790, 3.212490, 2.899090, 2.806620, 2.900740, 3.066740, 3.666400, 4.303830, 4.507450, 4.419930, 4.413920, 4.523080, 4.392080, 4.265080, 4.214650, 4.132740, 3.950370, 3.774700, 3.678510, 3.655100, 3.665620, 3.625640, 3.499850, 3.303540, 3.068290, 2.800790, 2.526500, 2.319120, 2.332550, 2.529800, 2.663290, 2.680170, 2.663340, 2.644890, 2.660570, 2.702040, 2.785840, 2.940750, 3.146020, 3.359550, 3.497630, 3.521990, 3.605410, 3.703300, 3.661950, 3.415630, 3.447450, 4.120710, 4.335650, 4.162460, 3.950060, 3.754830, 3.667180, 3.684320, 3.734130, 3.701590, 3.435770, 3.121120, 2.830960, 2.594030, 2.531960, 2.347010, 2.286790, 2.164150, 2.041050, 1.831720, 1.646530, 1.544000, 1.469110, 1.414250, 1.418550, 1.471680, 1.512940, 1.528910, 1.534870, 1.561350, 1.631920, 1.827590, 1.715700, 1.669520, 1.722440, 1.853070, 2.188570, 2.445660, 2.436590, 2.327330, 2.201640, 2.074230, 1.969820, 1.917500, 1.917650, 2.068940, 2.176640, 2.245510, 2.399730, 2.553560, 2.524510, 2.438490, 2.317350, 2.147730, 2.030060, 1.978810, 1.998000, 2.015150, 2.077280, 2.158430, 2.215720, 2.242660, 2.245220, 2.392880, 2.791840, 2.900260, 2.808720, 2.722690, 2.656140, 2.651640, 2.679200, 2.948140, 3.373790, 3.513830, 3.427450, 3.226740, 2.972680, 2.737580, 2.527880, 2.331660, 2.161150, 2.025320, 1.917400, 1.829380, 1.756980, 1.699700, 1.664370, 1.710230, 2.049310, 2.419390, 2.582640, 2.936010, 3.243260, 3.535730, 3.697110, 3.792590, 3.793950, 3.721220, 3.678920, 3.481870, 3.622730, 3.932650, 4.376760, 4.285590, 4.012800, 4.091340, 4.426400, 4.653400, 5.132620, 5.313610, 5.368050, 5.348240, 5.249820, 5.113970, 4.983470, 4.887390, 4.810370, 4.697930, 4.551950, 4.398830, 4.245700, 4.098380, 3.959030, 3.813950, 3.667590, 3.518190, 3.374990, 3.245830, 3.124320, 2.989060, 2.821460, 2.615410, 2.601480, 2.949350, 3.010410, 3.547220, 3.980370, 4.486940, 4.814800, 5.118810, 5.201270, 5.135700, 5.048130, 4.922680, 4.701600, 4.453490, 4.220580, 3.999290, 4.020800, 3.797940, 3.659280, 3.651920, 3.803090, 3.827240, 3.982040, 4.449760, 4.634100, 4.390510, 4.052860, 3.722890, 3.465140, 3.453120, 3.631240, 3.564190, 3.360500, 3.161040, 2.989570, 2.836410, 2.712530, 2.612680, 2.534160, 2.487930, 2.477480, 2.484800, 2.468270, 2.412210, 2.381160, 2.304070, 2.233810, 2.213960, 2.362700, 3.325990, 3.451440, 3.536810, 3.755840, 3.798920, 3.495800, 3.097400, 2.864670, 2.833940, 2.810800, 2.965040, 3.240880, 3.365830, 3.236330, 3.022360, 2.842180, 2.649110, 2.447890, 2.334960, 2.412300, 2.301180, 2.145080, 2.059080, 2.133670, 2.295610, 2.470640, 2.453670, 2.474700, 2.515510, 2.479860, 2.338340, 2.127220, 1.930500, 1.788750, 1.689730, 1.646530, 1.839590, 2.177680, 2.218190, 2.230830, 2.156760, 2.035930, 1.947470, 1.930040, 1.910390, 1.846730, 1.817790, 1.825700, 1.803590, 1.767920, 1.754310, 1.743900, 1.714040, 1.662080, 1.601590, 1.545430, 1.499800, 1.463230, 1.433980, 1.452520, 1.507220, 1.539220, 1.563250, 1.592840, 1.624980, 1.664650, 1.761870, 2.232360, 2.341030, 2.132620, 2.001890, 1.933890, 1.841670, 1.789830, 1.724430, 1.671070, 1.607620, 1.562100, 1.520420, 1.478370, 1.433610, 1.381670, 1.331640, 1.287870, 1.202390, 1.112020, 1.019340, 0.944290, 0.960410, 1.154280, 1.575800, 2.125420, 2.249350, 2.207810, 2.224090, 2.267660, 2.327570, 2.414920, 2.576880, 3.047870, 3.761400, 4.310480, 4.358130, 4.167000, 3.970420, 3.814990, 3.733500, 4.016800, 3.965310, 3.708250, 3.329590, 3.117710, 2.992550, 2.862600, 3.095110, 3.366530, 3.335080, 3.109370, 2.839260, 2.719580, 2.702890, 2.734330, 2.825230, 2.984030, 2.832680, 2.590830, 2.371810, 2.247640, 2.308610, 2.510890, 2.840290, 3.262260, 3.426740, 3.294780, 3.100260, 2.930370, 2.747810, 2.546620, 2.350390, 2.193970, 2.027350, 1.839080, 1.653180, 1.495470, 1.438440, 1.719010, 2.286340, 2.910790, 3.485820, 3.761860, 3.397390, 3.091340, 2.832330, 2.723360, 2.747630, 2.842580, 2.895940, 2.939590, 3.016130, 3.092350, 3.141380, 3.110270, 3.070440, 3.032340, 2.983220, 2.960160, 2.957590, 2.959920, 2.963410, 2.963230, 2.945950, 2.920340, 2.885680, 2.809010, 2.702200, 2.600580, 2.492540, 2.461400, 2.541080, 2.588040, 2.544780, 2.368290, 2.120260, 1.891910, 1.709700, 1.588830, 1.713860, 2.197490, 2.363330, 2.325840, 2.268680, 2.158860, 2.099730, 2.173440, 2.331010, 2.336630, 2.206160, 2.035060, 1.866990, 1.720540, 1.601770, 1.507540, 1.526410, 1.690260, 2.082370, 2.192190, 2.204160, 2.131370, 2.057330, 2.081800, 2.310800, 2.518080, 2.539550, 2.437800, 2.335720, 2.226470, 2.154950, 2.133220, 2.203470, 2.312700, 2.279730, 2.158630, 1.985970, 1.804760, 1.648840, 1.540200, 1.478390, 1.541560, 1.544640, 1.520870, 1.466950, 1.405990, 1.365020, 1.325610, 1.290860, 1.285030, 1.239940, 1.210420, 1.188920, 1.172540, 1.166870, 1.168160, 1.172000, 1.154430, 1.117370, 1.078810, 1.039830, 1.006170, 0.986260, 0.985560, 1.001580, 1.066950, 1.132180, 1.190900, 1.201940, 1.296530, 1.860850, 2.610540, 2.836410, 2.797610, 2.712330, 2.593230, 2.527100, 2.419620, 2.235860, 2.186720, 2.286690, 2.327420, 2.271450, 2.038730, 1.816630, 1.628390, 1.553410, 1.673360, 1.860720, 2.043930, 2.113850, 2.044930, 1.939190, 1.908710, 1.920820, 1.924160, 2.007020, 2.070970, 1.993800, 1.891760, 1.792520, 1.703550, 1.670550, 1.634360, 1.640800, 1.663870, 1.652420, 1.651600, 1.673760, 1.648040, 1.584770, 1.511120, 1.508420, 1.519790, 1.458560, 1.382510, 1.321380, 1.267680, 1.230240, 1.189620, 1.164960, 1.133350, 1.069660, 1.023210, 1.005550, 1.031070, 1.133150, 1.287140, 1.391070, 1.460310, 1.405080, 1.373630, 1.282810, 1.252390, 1.402410, 1.569220, 1.624030, 1.609580, 1.525370, 1.434330, 1.383670, 1.432880, 1.656530, 2.088810, 2.266350, 2.256380, 2.491620, 2.858720, 2.954370, 2.964440, 2.952870, 2.922980, 2.852520, 2.761160, 2.627680, 2.472680, 2.317220, 2.189950, 2.122310, 2.221100, 2.297980, 2.413060, 2.494680, 2.519580, 2.619100, 2.656700, 2.558610, 2.442780, 2.340690, 2.240540, 2.145090, 2.085460, 2.090720, 2.133630, 2.108530, 2.048570, 1.980410, 1.975040, 1.822360, 1.689280, 1.589790, 1.518110, 1.474370, 1.467380, 1.607120, 1.728400, 1.666350, 1.718650, 1.937920, 2.269110, 2.535140, 2.566870, 2.547390, 2.496010, 2.299770, 2.135090, 2.012780, 2.003970, 2.015710, 2.022910, 2.039780, 2.051930, 2.042670, 1.998590, 1.937390, 1.874770, 1.804290, 1.735320, 1.673500, 1.619550, 1.574600, 1.537720, 1.513950, 1.504850, 1.502190, 1.557050, 1.681620, 1.798990, 1.761480, 1.640580, 1.520200, 1.414110, 1.327800, 1.337210, 1.522360, 1.725980, 1.716060, 1.594450, 1.485210, 1.391130, 1.324800, 1.464770, 1.721500, 1.711470, 1.606070, 1.546140, 1.516370, 1.561260, 1.706560, 1.776120, 1.759010, 1.718150, 1.677850, 1.644870, 1.634160, 1.622450, 1.592560, 1.535630, 1.483010, 1.608640, 1.684110, 1.619010, 1.574460, 1.643810, 1.809610, 1.955640, 2.052110, 2.046590, 2.069270, 2.113840, 2.143730, 2.144530, 2.122620, 2.083550, 2.034590, 1.991320, 2.086110, 2.354770, 2.597250, 2.583140, 2.685580, 2.615900, 2.466890, 2.338660, 2.245140, 2.180050, 2.111660, 2.034700, 1.961160, 1.900010, 1.853900, 1.818990, 1.785240, 1.745750, 1.698520, 1.640710, 1.602010, 1.589470, 1.556350, 1.543720, 1.539220, 1.544330, 1.623970, 1.748110, 1.819060, 1.911510, 2.085980, 2.180300, 2.115350, 2.061280, 1.999910, 1.902510, 1.765960, 1.649710, 1.549450, 1.439270, 1.338380, 1.280990, 1.344780, 1.479390, 1.691140, 1.923380, 2.228630, 2.410330, 2.497530, 2.543930, 2.576630, 2.421190, 2.279280, 2.129250, 2.120700, 2.188010, 2.171210, 2.177560, 2.118830, 2.035640, 2.049990, 2.171880, 2.375700, 2.712340, 2.763460, 2.539010, 2.292830, 2.126920, 1.939370, 1.855330, 2.085900, 2.439330, 2.469010, 2.513470, 2.459820, 2.215280, 2.118520, 2.457940, 2.903510, 3.353630, 3.661730, 3.519120, 3.511160, 3.330790, 3.159130, 3.099190, 3.301220, 3.544920, 3.545060, 3.441130, 3.279910, 2.919260, 2.794770, 2.898910, 3.114160, 3.326580, 3.260440, 2.999320, 2.568930, 2.164830, 1.952100, 1.994180, 2.134960, 2.259170, 2.223690, 2.135880, 2.123340, 2.092150, 2.130490, 2.372730, 2.626190, 2.806250, 2.780550, 2.684550, 2.614450, 2.463890, 2.287780, 2.196120, 2.071820, 2.032650, 1.943440, 1.833660, 1.754780, 1.698610, 1.621170, 1.575190, 1.673180, 1.748650, 1.735810, 1.692510, 1.701880, 1.718350, 1.741780, 1.826250, 2.014150, 2.176120, 2.200500, 2.120580, 2.049030, 1.968980, 1.893540, 1.841940, 2.027470, 2.170150, 2.061560, 1.888050, 1.748400, 1.673990, 1.584890, 1.545290, 1.597510, 1.603030, 1.564010, 1.542310, 1.573320, 1.708930, 1.862740, 1.914950, 1.919210, 1.969040, 1.965520, 1.922800, 1.858120, 1.827060, 1.825210, 1.845370, 1.848230, 1.878730, 1.855050, 1.774950, 1.684970, 1.667090, 1.631690, 1.569310, 1.584720, 1.709230, 1.673520, 1.614580, 1.649060, 1.723130, 1.799490, 1.872110, 2.010350, 2.190920, 2.278250, 2.238030, 2.125290, 2.083830, 1.958730, 2.000690, 2.172620, 2.327050, 2.282480, 2.062550, 1.924540, 1.812630, 1.720010, 1.738430, 1.891370, 2.042750, 2.134190, 2.174460, 2.222810, 2.201740, 2.142110, 2.206190, 2.410750, 2.556100, 2.558580, 2.376840, 2.315370, 2.182700, 1.977600, 1.941870, 2.025310, 2.138780, 2.146180, 2.017340, 1.851470, 1.698710, 1.554590, 1.414460, 1.262000, 1.172900, 1.077270, 1.033590, 1.062060, 1.165840, 1.336560, 1.660990, 1.878520, 1.989590, 2.082820, 2.190030, 2.240940, 2.232650, 2.068610, 2.053300, 2.237520, 2.604290, 2.794650, 2.684650, 2.664500, 2.416740, 2.240400, 2.296450, 2.689030, 3.215770, 3.366780, 3.086220, 2.939290, 2.720950, 2.657580, 2.762890, 3.091330, 3.390680, 3.419150, 3.267200, 3.127250, 2.892350, 2.600240, 2.495290, 2.455020, 2.344580, 2.192870, 2.111930, 2.008940, 1.898830, 1.834770, 1.761180, 1.681250, 1.603740, 1.527780, 1.455600, 1.400200, 1.358470, 1.316260, 1.268420, 1.247780, 1.221650, 1.180270, 1.145760, 1.118940, 1.110140, 1.128360, 1.187010, 1.286660, 1.472030, 1.615980, 1.684750, 1.759820, 1.767700, 1.768120, 1.833120, 1.867060, 1.899720, 1.856400, 1.788990, 1.719720, 1.665860, 1.581820, 1.600360, 1.717360, 1.833630, 1.924020, 1.958040, 2.009740, 2.055960, 2.075260, 2.111870, 2.205190, 2.449260, 2.649400, 2.655120, 2.668610, 2.668620, 2.612450, 2.711690, 2.705810, 2.854090, 2.936750, 2.758940, 2.659360, 2.499880, 2.256460, 2.160340, 2.064830, 1.980420, 1.909090, 1.893660, 1.864710, 1.843490, 1.814590, 1.742030, 1.719710, 1.787750, 1.832830, 1.860790, 1.873160, 1.992530, 2.019160, 2.071530, 2.192680, 2.296860, 2.337280, 2.332540, 2.248660, 2.105660, 1.951170, 1.996970, 2.143120, 2.289000, 2.305540, 2.163250, 1.989820, 1.924440, 1.881320, 1.947430, 2.177430, 2.440700, 2.524240, 2.353770, 2.232930, 2.129900, 2.065680, 2.133120, 2.440810, 2.782670, 2.794550, 2.631050, 2.577640, 2.477200, 2.390650, 2.492160, 2.770030, 2.978620, 3.005800, 2.839450, 2.637580, 2.366950, 2.158980, 2.140670, 2.274120, 2.396670, 2.448350, 2.404770, 2.378010, 2.319090, 2.246970, 2.252720, 2.232810, 2.437840, 2.598790, 2.438870, 2.293560, 2.265900, 2.134240, 2.102090, 2.111240, 2.055690, 1.967710, 1.916110, 1.818310, 1.756080, 1.709840, 1.689290, 1.677150, 1.702890, 1.733360, 1.778920, 1.848470, 1.958360, 1.952920, 1.920780, 1.978450, 2.031940, 2.094050, 2.031500, 1.936220, 1.907450, 1.873840, 1.842180, 1.851180, 1.851230, 1.840820, 1.836270, 1.772660, 1.693770, 1.613680, 1.548530, 1.509900, 1.462650, 1.423170, 1.418700, 1.415530, 1.414530, 1.434330, 1.419280, 1.399570, 1.405300, 1.402450, 1.391870, 1.415650, 1.437710, 1.398870, 1.401520, 1.521950, 1.633960, 1.684380, 1.682130, 1.629680, 1.604640, 1.505600, 1.459470, 1.616700, 1.813990, 1.919200, 1.962630, 1.900180, 1.780710, 1.722910, 1.734360, 1.818120, 1.917240, 1.891980, 1.848850, 1.835460, 1.823070, 1.805320, 1.822220, 1.875370, 1.949200, 1.906740, 1.801120, 1.718560, 1.680810, 1.620290, 1.573930, 1.612030, 1.768640, 1.879520, 1.855780, 1.788200, 1.715100, 1.670930, 1.610950, 1.637190, 1.772720, 1.792510, 1.757390, 1.781350, 1.743460, 1.659350, 1.640360, 1.655740, 1.655900, 1.580490, 1.504060, 1.477030, 1.531650, 1.605830, 1.682960, 1.770020, 1.830010, 1.811300, 1.744340, 1.716150, 1.733020, 1.741200, 1.806240, 1.929050, 2.033910, 2.100450, 2.102650, 2.077950, 2.022220, 1.898310, 1.943010, 2.099010, 2.146040, 1.931960, 1.681540, 1.530540, 1.467850, 1.493110, 1.615570, 1.853220, 2.025840, 2.001260, 1.896270, 1.811580, 1.753470, 1.704980, 1.778830, 1.894050, 1.892900, 1.824670, 1.809190, 1.821770, 1.810670, 1.791430, 1.804960, 1.727680, 1.698980, 1.626520, 1.501760, 1.402370, 1.362950, 1.394700, 1.466740, 1.607830, 1.763130, 1.846750, 1.891210, 1.896170, 1.862610, 1.818910, 1.807620, 1.782160, 1.785250, 1.776340, 1.776580, 1.749380, 1.744140, 1.776230, 1.771020, 1.739350, 1.692780, 1.636740, 1.582030, 1.529200, 1.485430, 1.441750, 1.391410, 1.343090, 1.299290, 1.257580, 1.218270, 1.184070, 1.154060, 1.122630, 1.088670, 1.115400, 1.120900, 1.026750, 0.953790, 0.899310, 0.877260, 0.934010, 1.034580, 1.144480, 1.147940, 1.043210, 0.945670, 0.868220, 0.817190, 0.787820, 0.772170, 0.801950, 0.794280, 0.782000, 0.781100, 0.807470, 0.919670, 1.033280, 1.127510, 1.316510, 1.402640, 1.395570, 1.376850, 1.355780, 1.382880, 1.405100, 1.469680, 1.525930, 1.642420, 1.764010, 1.923810, 2.001080, 1.998320, 1.988760, 2.011890, 2.015850, 2.004420, 2.033010, 2.062090, 1.999190, 1.972440, 1.955610, 1.856670, 1.815780, 1.805030, 1.764750, 1.711680, 1.662540, 1.606300, 1.542190, 1.566600, 1.757550, 2.040630, 2.162980, 2.105160, 1.941550, 1.819380, 1.688860, 1.707680, 1.821130, 2.149380, 2.231460, 2.164260, 2.053410, 1.903040, 1.770170, 1.679530, 1.642130, 1.637580, 1.620960, 1.613050, 1.641490, 1.663270, 1.675550, 1.648360, 1.640840, 1.631740, 1.647590, 1.720690, 1.766970, 1.846720, 1.895510, 1.950660, 2.122090, 2.174730, 2.296200, 2.400760, 2.284500, 2.091010, 1.976400, 2.057220, 2.269800, 2.402880, 2.289560, 2.142540, 1.959010, 1.709300, 1.536410, 1.473600, 1.546230, 1.801270, 1.902210, 1.848100, 1.817420, 1.789950, 1.751640, 1.789830, 1.877590, 1.803250, 1.617050, 1.479070, 1.398400, 1.359750, 1.340050, 1.343970, 1.450930, 1.497700, 1.534120, 1.600290, 1.653550, 1.683700, 1.670930, 1.642390, 1.824120, 2.005820, 1.948210, 1.828280, 1.707570, 1.587350, 1.579640, 1.739630, 2.074240, 2.326640, 2.277190, 2.202200, 2.161130, 2.129500, 2.054740, 1.968350, 1.876390, 1.730400, 1.637970, 1.605160, 1.565790, 1.544440, 1.550650, 1.573020, 1.596410, 1.620100, 1.604440, 1.633430, 1.773230, 1.894310, 1.940290, 1.978000, 2.136120, 2.370520, 2.464450, 2.352750, 2.203070, 2.087720, 2.034040, 2.090030, 2.522810, 3.060050, 2.974720, 2.592470, 2.403790, 2.114760, 2.015460, 1.914790, 2.356570, 2.783250, 2.464040, 2.123580, 1.985350, 1.779540, 1.655780, 1.693050, 1.754510, 1.769520, 1.731980, 1.716830, 1.764320, 1.751560, 1.715020, 1.692120, 1.669080, 1.669150, 1.645480, 1.638500, 1.606640, 1.579100, 1.568570, 1.551120, 1.522080, 1.492840, 1.442590, 1.395740, 1.349290, 1.303370, 1.257990, 1.243560, 1.362120, 1.515900, 1.532990, 1.539420, 1.532240, 1.506670, 1.501150, 1.483670, 1.505310, 1.584210, 1.595660, 1.569350, 1.538700, 1.524030, 1.472870, 1.440080, 1.450120, 1.476060, 1.545520, 1.611230, 1.647380, 1.610790, 1.536270, 1.523200, 1.576940, 1.668340, 1.638050, 1.499350, 1.377860, 1.319480, 1.287160, 1.228150, 1.186430, 1.152380, 1.069750, 1.001220, 0.959330, 0.943330, 0.939980, 0.949790, 1.104350, 1.454550, 1.602700, 1.675650, 1.659340, 1.626670, 1.639580, 1.615210, 1.558390, 1.502700, 1.457310, 1.419800, 1.386280, 1.368530, 1.400390, 1.445950, 1.514580, 1.522130, 1.498180, 1.448510, 1.405760, 1.387040, 1.492510, 1.658320, 1.870740, 1.939000, 1.889810, 1.856940, 1.788410, 1.627280, 1.477140, 1.364970, 1.300700, 1.272540, 1.260960, 1.258750, 1.303070, 1.385510, 1.424470, 1.449860, 1.480770, 1.532910, 1.508960, 1.467140, 1.424890, 1.422760, 1.419600, 1.424160, 1.349420, 1.275360, 1.210520, 1.164790, 1.147930, 1.160680, 1.169450, 1.141580, 1.113540, 1.132490, 1.062400, 1.023170, 1.021390, 1.045470, 1.075390, 1.087500, 1.074180, 1.158440, 1.231060, 1.251060, 1.414890, 1.827300, 2.295370, 2.551530, 2.572880, 2.484950, 2.296740, 2.085850, 1.934810, 1.837330, 1.806040, 1.895810, 2.087060, 2.316940, 2.482210, 2.574180, 2.644530, 2.813420, 3.066050, 3.245460, 3.299720, 3.278490, 3.219170, 3.125680, 3.000170, 2.859600, 2.717400, 2.570780, 2.468760, 2.450980, 2.346300, 2.327740, 2.510940, 2.932480, 3.369940, 3.544010, 3.516610, 3.509670, 3.353450, 3.132180, 2.932750, 2.803860, 2.708320, 2.689740, 2.673760, 2.745250, 2.786370, 2.757930, 2.760220, 2.812600, 2.636220, 2.446330, 2.532990, 2.574370, 2.419160, 2.353090, 2.413510, 2.464460, 2.513000, 2.504080, 2.460890, 2.439770, 2.386790, 2.326040, 2.262720, 2.240520, 2.251900, 2.301530, 2.313360, 2.360520, 2.351880, 2.347930, 2.535180, 2.807820, 3.001180, 3.024150, 2.977010, 2.895010, 2.659790, 2.441230, 2.318340, 2.286990, 2.297730, 2.302400, 2.465530, 2.795840, 3.094620, 3.147560, 2.969450, 2.887660, 2.872030, 2.738310, 2.683250, 2.846040, 2.914170, 2.664760, 2.260410, 2.028380, 1.928960, 1.860280, 1.839460, 1.880620, 1.863180, 1.803220, 1.772750, 1.787510, 1.814410, 1.829270, 1.858970, 1.893800, 1.808210, 1.710780, 1.620370, 1.526460, 1.463650, 1.487360, 1.537160, 1.587810, 1.509080, 1.402140, 1.392050, 1.483060, 1.671330, 1.833490, 1.982990, 2.286890, 2.587290, 2.603400, 2.513620, 2.428530, 2.365450, 2.349180, 2.447640, 2.759720, 2.921140, 2.912760, 2.964600, 2.856900, 2.731970, 2.667580, 2.721250, 2.878400, 2.797190, 2.590170, 2.362350, 2.287410, 2.258270, 2.214990, 2.187880, 2.206480, 2.243150, 2.248870, 2.193480, 2.073800, 1.965680, 1.946820, 2.011720, 2.067770, 2.072190, 2.028620, 1.938000, 1.818450, 1.716460, 1.708670, 1.808190, 1.995720, 2.103220, 2.136430, 2.175030, 2.215500, 2.181120, 2.170270, 2.170170, 2.118850, 2.071950, 2.090210, 2.149280, 2.143900, 2.046950, 1.943160, 1.968450, 2.032580, 2.041350, 2.004650, 1.961460, 1.986290, 1.948110, 1.871690, 1.942870, 2.147170, 2.192710, 2.123710, 2.029950, 2.019750, 1.997920, 1.954760, 1.959780, 2.159850, 2.206440, 2.096200, 2.021530, 2.089950, 2.249940, 2.345310, 2.353220, 2.294130, 2.213470, 2.132660, 2.071770, 2.040080, 2.052800, 2.125210, 2.253850, 2.394200, 2.483740, 2.500290, 2.471830, 2.407400, 2.325870, 2.279120, 2.274620, 2.291770, 2.411930, 2.377990, 2.341190, 2.337090, 2.338020, 2.400260, 2.466690, 2.458130, 2.343140, 2.180690, 2.267350, 2.261810, 2.317590, 2.568950, 3.323410, 3.549670, 3.299160, 3.115370, 3.154070, 2.882960, 2.838520, 2.824070, 3.310550, 4.162080, 4.742430, 5.012210, 5.075780, 5.030700, 4.924230, 4.795120, 4.689570, 4.589880, 4.452020, 4.275850, 4.095630, 3.905550, 3.749370, 3.615690, 3.439650, 3.249640, 3.080910, 2.957200, 2.841880, 2.697180, 2.544390, 2.399440, 2.263600, 2.515810, 2.215760, 2.135600, 2.124960, 1.885900, 1.631850, 1.542740, 1.841330, 2.249060, 2.646780, 3.069890, 3.211960, 3.042690, 2.757070, 2.487920, 2.260940, 2.075630, 1.918630, 1.778400, 1.668080, 1.583000, 1.521500, 1.485800, 1.553160, 1.737610, 1.789210, 1.907610, 2.039620, 2.217300, 2.262800, 2.290490, 2.346980, 2.369310, 2.298530, 2.172810, 1.998330, 1.831900, 1.716110, 1.676170, 1.898190, 2.419470, 3.083630, 4.205870, 5.451930, 5.998960, 5.944680, 5.671380, 5.356730, 5.064120, 4.770210, 4.477800, 4.175690, 3.886780, 3.623500, 3.374940, 3.134050, 2.906060, 2.694260, 2.495780, 2.312780, 2.182490, 2.192630, 2.353640, 2.488350, 2.534250, 2.539740, 2.517240, 2.476230, 2.430700, 2.397500, 2.429550, 2.546600, 2.653290, 2.684530, 2.641490, 2.548990, 2.452970, 2.364640, 2.260070, 2.133440, 2.074650, 2.017930, 2.122340, 2.386660, 2.293320, 2.209360, 2.192520, 2.223420, 2.288800, 2.375160, 2.455590, 2.507880, 2.537690, 2.567150, 2.621590, 2.690590, 2.731640, 2.736100, 2.716050, 2.665780, 2.589930, 2.508840, 2.447170, 2.693470, 2.508520, 2.395930, 2.477790, 2.839010, 3.307340, 3.623350, 3.977850, 4.188690, 4.118940, 3.838650, 3.545080, 3.300240, 3.038990, 2.809590, 2.629140, 2.425900, 2.189910, 1.965000, 1.762700, 1.640100, 1.670250, 1.802460, 2.053880, 2.594400, 3.209900, 3.509570, 3.539560, 3.418550, 3.253180, 3.017200, 2.830050, 2.654010, 2.506050, 2.323550, 2.205750, 2.216930, 2.396880, 2.509390, 2.504960, 2.572930, 2.686470, 2.686320, 2.565830, 2.540320, 2.467070, 2.429770, 2.485510, 2.535190, 2.667000, 2.716180, 2.590840, 2.576740, 2.461230, 2.373410, 2.396890, 2.529910, 2.657360, 2.765470, 2.801580, 2.804690, 2.785620, 2.704140, 2.579400, 2.422660, 2.246530, 2.078460, 2.001530, 2.101120, 2.299710, 2.478420, 2.532780, 2.771090, 2.839730, 2.756530, 2.671270, 2.629190, 2.683400, 2.826780, 2.917130, 2.892720, 2.821440, 2.792330, 2.734880, 2.549890, 2.387040, 2.241570, 2.181990, 2.235690, 2.272480, 2.354960, 2.488620, 2.650240, 2.953970, 3.370080, 3.265930, 3.018090, 3.003180, 2.901210, 2.689720, 2.812700, 2.818220, 2.811980, 2.704260, 2.542660, 2.370530, 2.404110, 2.549250, 2.573560, 2.732900, 2.932650, 3.118660, 3.195490, 3.014000, 2.695530, 2.437310, 2.257240, 2.108820, 1.965670, 1.809970, 1.677140, 1.601160, 1.519560, 1.416350, 1.311950, 1.224580, 1.194660, 1.237490, 1.234720, 1.184180, 1.131880, 1.088870, 1.054080, 1.044680, 1.083690, 1.265150, 1.444370, 1.624290, 1.996340, 2.427080, 2.452760, 2.481150, 2.640680, 2.770160, 2.803300, 2.801660, 2.799150, 2.855200, 2.915100, 2.990440, 2.939880, 2.829930, 2.738130, 2.644700, 2.519390, 2.380840, 2.242970, 2.114120, 1.989000, 1.865230, 1.748880, 1.629330, 1.474540, 1.437840, 1.388120, 1.383190, 1.607310, 1.991520, 2.365620, 2.668030, 2.709020, 2.895260, 2.870540, 2.730970, 2.590210, 2.549990, 2.597990, 2.594490, 2.521960, 2.453350, 2.440860, 2.480900, 2.519570, 2.517530, 2.450050, 2.352200, 2.246740, 2.149530, 2.067730, 1.998210, 1.953600, 1.912850, 1.845090, 1.759060, 1.673550, 1.605270, 1.546880, 1.484120, 1.423870, 1.429140, 1.599950, 2.091880, 2.396130, 2.212860, 1.953440, 1.727820, 1.567000, 1.478300, 1.378360, 1.248640, 1.144530, 1.184460, 1.257140, 1.416590, 1.408420, 1.442970, 1.443870, 1.521790, 1.585390, 1.550770, 1.513940, 1.655940, 1.923290, 2.207840, 2.448510, 2.674280, 2.766230, 3.061530, 3.481620, 3.500850, 3.329820, 3.180450, 3.239630, 3.656200, 3.928900, 3.889390, 3.663080, 3.388380, 3.141500, 2.943400, 2.785760, 2.729200, 2.798930, 2.810920, 2.558030, 2.288640, 2.148050, 2.115140, 2.092830, 2.048330, 2.045250, 2.060420, 2.037890, 1.977350, 1.903760, 1.925030, 1.881290, 1.797090, 1.821600, 1.897520, 1.947150, 2.012350, 2.098410, 2.160550, 2.250330, 2.389110, 2.557600, 2.629970, 2.574870, 2.462900, 2.334910, 2.222320, 2.135170, 2.067890, 2.118250, 2.035810, 1.932880, 2.002230, 2.550160, 2.935370, 3.172630, 3.260860, 3.166860, 3.048140, 3.010400, 2.978940, 2.896380, 2.780280, 2.656180, 2.548890, 2.457520, 2.372960, 2.303170, 2.247060, 2.189560, 2.114070, 2.024400, 1.941410, 1.876100, 1.826250, 1.818720, 1.825730, 1.856600, 1.931860, 1.982570, 1.966960, 1.975970, 2.683650, 2.983300, 2.252130, 2.203470, 2.616210, 2.737400, 2.628980, 2.502790, 2.506240, 2.479470, 2.577450, 2.548700, 2.747670, 3.120480, 3.530270, 3.616430, 3.703310, 3.567480, 3.368520, 3.199860, 3.078290, 3.120090, 3.281160, 3.295450, 3.175110, 2.962130, 2.773600, 2.755230, 2.695830, 2.670630, 2.475750, 2.101860, 1.911990, 1.856810, 1.859540, 1.864060, 1.843010, 1.801940, 1.753750, 1.699690, 1.643430, 1.575800, 1.464570, 1.452510, 1.499460, 1.646500, 1.862330, 1.891780, 2.049950, 2.125800, 2.122570, 2.046040, 2.226090, 2.337350, 2.426610, 2.479070, 2.456080, 2.622340, 2.515950, 2.620300, 2.770870, 2.613260, 2.367810, 2.210040, 2.269910, 2.408450, 2.715790, 2.956910, 3.211860, 3.238240, 3.164710, 3.187050, 3.231030, 3.209790, 3.130260, 3.000960, 2.847220, 2.697140, 2.529270, 2.348090, 2.200470, 2.120080, 2.167170, 2.316770, 2.459090, 2.735560, 3.130970, 2.789900, 2.803720, 3.011900, 3.022440, 3.502750, 3.928190, 4.052530, 4.133340, 3.991670, 3.797980, 3.604190, 3.372520, 3.144440, 2.926140, 2.731160, 2.574530, 2.465450, 2.367050, 2.279590, 2.231460, 2.225320, 2.243310, 2.277280], "system_capacity": 28600, - "total_operating_cost": 5.43132e+06, + "total_operating_cost": 6.89049e+06, "wave_power_matrix": [ [0.000000, 0.500000, 1.500000, 2.500000, 3.500000, 4.500000, 5.500000, 6.500000, 7.500000, 8.500000, 9.500000, 10.500000, 11.500000, 12.500000, 13.500000, 14.500000, 15.500000, 16.500000, 17.500000, 18.500000, 19.500000, 20.500000], [0.250000, 0.000000, 0.000000, 0.000000, 0.000000, 0.400000, 0.600000, 0.800000, 1.000000, 1.100000, 1.100000, 1.000000, 0.800000, 0.700000, 0.600000, 0.500000, 0.400000, 0.300000, 0.300000, 0.200000, 0.200000, 0.000000], diff --git a/api/api_autogen/library/defaults/MhkWave_MEwaveLCOECalculator.json b/api/api_autogen/library/defaults/MhkWave_MEwaveLCOECalculator.json index d6d5b15cc..fa8bc11e7 100644 --- a/api/api_autogen/library/defaults/MhkWave_MEwaveLCOECalculator.json +++ b/api/api_autogen/library/defaults/MhkWave_MEwaveLCOECalculator.json @@ -1,11 +1,11 @@ { "defaults": { "MHKWave": { - "balance_of_system_cost_total": 6.20252e+07, - "device_costs_total": 3.52097e+08, + "balance_of_system_cost_total": 7.03242e+07, + "device_costs_total": 3.64676e+08, "device_rated_power": 286, "energy_period": [9.014900, 9.280300, 8.887900, 8.869400, 9.339900, 9.750500, 10.629600, 12.332300, 13.610500, 13.701300, 13.432600, 13.104500, 12.777200, 12.455900, 12.125500, 11.790900, 11.434900, 11.095400, 10.801300, 10.508500, 10.213000, 9.962600, 9.796400, 9.708500, 9.623300, 9.524800, 9.484100, 9.515300, 9.704800, 9.834900, 9.990300, 9.906900, 9.755800, 9.685300, 9.636800, 9.550000, 9.422400, 9.275200, 9.118800, 8.979300, 8.762600, 8.547800, 8.596600, 8.732100, 9.149600, 9.697200, 10.222800, 10.504600, 10.600600, 10.655500, 10.772800, 11.085700, 11.738200, 12.693600, 13.554900, 14.027200, 14.175700, 13.921500, 13.223400, 12.986700, 13.005900, 12.996800, 12.676200, 12.114400, 11.957200, 11.828100, 11.886700, 12.074900, 12.292300, 12.653600, 13.291700, 13.991800, 14.414400, 14.498100, 14.382700, 14.082100, 13.743300, 13.320100, 12.820700, 12.238300, 11.392600, 10.526300, 10.200800, 10.609200, 11.455700, 11.425800, 11.209500, 10.840800, 10.219900, 10.410600, 10.597100, 10.794800, 12.062400, 13.242800, 13.663400, 14.154200, 14.342000, 14.358900, 12.850700, 13.289700, 13.747000, 13.693500, 13.546500, 13.370700, 13.191200, 13.021300, 12.853000, 12.695300, 12.532100, 12.344100, 12.121800, 11.854000, 11.568700, 11.439900, 11.569400, 11.656800, 11.436000, 10.938500, 10.273500, 10.154600, 10.335500, 10.831200, 11.120000, 10.944800, 10.886100, 10.776500, 10.606200, 10.349200, 9.957100, 10.210500, 10.496400, 10.488200, 10.207300, 9.739600, 9.083000, 9.613800, 11.267400, 12.925500, 13.718000, 14.393300, 14.954200, 14.940700, 14.535000, 14.056200, 12.323100, 11.990700, 14.087800, 15.033900, 13.530900, 13.348000, 13.449000, 13.331000, 13.222500, 14.238100, 14.771900, 14.752900, 14.531100, 13.957400, 13.508600, 13.153800, 12.392000, 11.809200, 12.478100, 12.539800, 12.200000, 12.160300, 12.099100, 12.008300, 11.891000, 11.781600, 11.735200, 11.756700, 11.854300, 12.097400, 12.619400, 13.290100, 13.695200, 13.738600, 13.531100, 13.214300, 12.832300, 12.430400, 12.019200, 11.685300, 11.511000, 11.368400, 11.146700, 10.326500, 8.984500, 8.062300, 8.356200, 8.262400, 8.963800, 9.893600, 10.203600, 10.953600, 13.924200, 15.038000, 14.945800, 14.510200, 13.965100, 13.403600, 12.924400, 12.533200, 12.179100, 11.879800, 11.606000, 11.384000, 11.194300, 10.987500, 10.801100, 10.616800, 10.501200, 10.462500, 10.478400, 10.512000, 10.530200, 10.512700, 10.430800, 10.278600, 10.169100, 10.346500, 10.938600, 11.465400, 11.132100, 11.193800, 11.689100, 12.336800, 12.813300, 12.955200, 12.811400, 12.714300, 12.832400, 12.934900, 12.934000, 12.890000, 12.878800, 12.880000, 12.806800, 12.645300, 12.423200, 12.180300, 11.914100, 11.618100, 11.320600, 11.022300, 10.699400, 10.372600, 10.059200, 9.535500, 8.424900, 7.949900, 7.823700, 8.038600, 8.198700, 8.544500, 8.871000, 9.743400, 10.936300, 11.942700, 12.431400, 12.495200, 12.299800, 11.956400, 11.328200, 10.620100, 10.091600, 9.880300, 9.867000, 9.789500, 9.716500, 9.688800, 9.676900, 9.914600, 10.133200, 9.954800, 9.197500, 8.745800, 8.103400, 7.863100, 8.186400, 9.840100, 10.962000, 11.285600, 11.487600, 11.509900, 11.100400, 10.520400, 9.434400, 9.771600, 10.122500, 10.265400, 11.102700, 11.751200, 12.094800, 12.496900, 12.929600, 13.198500, 13.584200, 13.852900, 13.749100, 13.518800, 13.407800, 13.326300, 13.019600, 12.432600, 11.996700, 11.777700, 11.654200, 11.474800, 11.277500, 11.195000, 11.152200, 11.017900, 10.785100, 10.499300, 10.191000, 9.686700, 9.546600, 9.666500, 9.529100, 9.515900, 9.696100, 9.833000, 9.900800, 9.917500, 9.914000, 9.872900, 9.639200, 9.040900, 9.181900, 9.877800, 10.081200, 10.086100, 9.883500, 9.435300, 9.620700, 11.131100, 12.743500, 13.492800, 13.687400, 13.706300, 13.180800, 12.813900, 12.999900, 13.558900, 14.492300, 15.161500, 15.386400, 15.220700, 14.818700, 14.162800, 13.215400, 13.015800, 13.685800, 14.746800, 15.117600, 14.976000, 14.717000, 14.475000, 14.246400, 14.001400, 13.788000, 13.596000, 13.391400, 13.173600, 12.938600, 12.688000, 12.445800, 12.161800, 11.692700, 11.394900, 11.343700, 11.432100, 11.455600, 11.461300, 11.528600, 11.610400, 11.597400, 11.481200, 11.327300, 11.165900, 10.991300, 10.839500, 10.691900, 10.556100, 10.546000, 10.768500, 11.183500, 11.565400, 11.739200, 11.699500, 11.557800, 11.431200, 11.378000, 11.347000, 11.580600, 12.117400, 12.555200, 12.686400, 12.583900, 12.437500, 12.293900, 12.109900, 11.874600, 11.613200, 11.345400, 11.072700, 10.795200, 10.536000, 10.350400, 10.285300, 10.428700, 10.886200, 11.663200, 12.341200, 12.591700, 12.659300, 12.623200, 12.493200, 12.371800, 12.292700, 12.188600, 11.997700, 11.676200, 11.206600, 10.471700, 10.188800, 10.141000, 10.110600, 10.441700, 9.100100, 10.078800, 10.768600, 12.339500, 13.521400, 13.682400, 13.526000, 13.257900, 12.948200, 12.631100, 12.294100, 11.985200, 11.713400, 11.408700, 11.083700, 10.828600, 10.606000, 9.775000, 8.724600, 8.648600, 7.976600, 8.404400, 8.586200, 8.524800, 8.584600, 8.890700, 9.421300, 10.207600, 10.647600, 11.170600, 12.469700, 13.883800, 14.206600, 13.967500, 13.546700, 13.126100, 12.695100, 12.312400, 11.981200, 11.721500, 11.430800, 11.131300, 10.802100, 10.464100, 10.181400, 10.333500, 11.587200, 12.764800, 12.405200, 12.406800, 12.806300, 13.516000, 14.055000, 14.416000, 15.071200, 15.055100, 14.700700, 14.074000, 13.134600, 11.240900, 11.219400, 11.267500, 11.402600, 11.697700, 12.009300, 12.203300, 12.106900, 11.815200, 11.467900, 11.146800, 10.896300, 10.710400, 10.575700, 10.548100, 10.831000, 11.499000, 12.526300, 13.402300, 13.824000, 13.921000, 13.540700, 13.086300, 12.775900, 12.547500, 12.353100, 12.096800, 11.823500, 11.522400, 11.309000, 11.173800, 11.016700, 10.756200, 10.536600, 10.649900, 11.332400, 11.921400, 12.634500, 13.240100, 13.653300, 13.559800, 12.149500, 11.124400, 11.206700, 11.201400, 11.100200, 10.713300, 9.959900, 10.178400, 10.426800, 10.684400, 10.908700, 11.049700, 11.115400, 11.032700, 9.758800, 11.181800, 12.545400, 13.093200, 13.125800, 13.038400, 12.957800, 12.865800, 12.748900, 12.597300, 12.376100, 12.062900, 11.231600, 10.684000, 10.756600, 11.693300, 13.093300, 13.454100, 13.208000, 12.698700, 12.313400, 12.924100, 12.883000, 12.561100, 12.136300, 11.821600, 11.663400, 11.742900, 11.951800, 12.163600, 12.251400, 12.177300, 11.966100, 11.684000, 11.342300, 10.967600, 10.713000, 10.881900, 11.241000, 11.438800, 11.575900, 11.651000, 11.641200, 11.641300, 11.783500, 12.196600, 12.835100, 13.464200, 13.928300, 14.184400, 14.137800, 13.347900, 12.878100, 12.846900, 12.911400, 13.053900, 13.627800, 13.663100, 13.450900, 13.159900, 12.860300, 12.462900, 11.718300, 10.795400, 10.363700, 10.359500, 10.261900, 10.078200, 9.837600, 9.633400, 9.362500, 8.872800, 8.726100, 8.692800, 8.658700, 8.603000, 8.589600, 8.740600, 9.136800, 9.670000, 10.193800, 10.718000, 11.198200, 11.575800, 11.513400, 10.794200, 9.416600, 9.822800, 9.858600, 9.631800, 9.982900, 10.820900, 11.125700, 11.076000, 10.952500, 10.828900, 10.669300, 10.464400, 10.334200, 10.298600, 9.703700, 9.265800, 8.980400, 8.560600, 8.594800, 9.043300, 9.364300, 9.567100, 9.701700, 9.740600, 9.743000, 9.818100, 10.452000, 11.335400, 12.136300, 12.759900, 13.212400, 13.382400, 12.123600, 10.240200, 10.112100, 10.851900, 11.005400, 10.633000, 10.075600, 9.877500, 10.252100, 10.941200, 11.160300, 11.061800, 10.871700, 10.633700, 10.389400, 10.149700, 9.909300, 9.695700, 9.508900, 9.319700, 9.216800, 9.225400, 9.278600, 9.395900, 9.255700, 8.474600, 9.239200, 10.730200, 11.787300, 12.468900, 12.746000, 12.715200, 12.479800, 12.100900, 11.709500, 11.139700, 10.725200, 10.145200, 10.817100, 11.183500, 11.576900, 11.944200, 11.987500, 12.045200, 12.516700, 12.560800, 13.215300, 13.780000, 14.142600, 14.307600, 14.300300, 14.266400, 14.269500, 14.249800, 14.176000, 14.070600, 13.959200, 13.839100, 13.678100, 13.478700, 13.290200, 13.116300, 12.971800, 12.824600, 12.669300, 12.503800, 12.298500, 12.036900, 11.707600, 10.035900, 8.492800, 8.858800, 9.360900, 10.406200, 11.635300, 12.560700, 13.382200, 13.855400, 14.066000, 14.197500, 14.236100, 14.106500, 13.868000, 13.588800, 13.137600, 11.622000, 10.871800, 10.580600, 11.353700, 11.827500, 12.078800, 12.276000, 12.879000, 13.208200, 13.023700, 12.699800, 12.343400, 11.910300, 11.507300, 11.572200, 11.510600, 11.378700, 11.247600, 11.139100, 11.041100, 10.957000, 10.895300, 10.888100, 10.926800, 11.013000, 11.126300, 11.170300, 11.067600, 10.581200, 10.428700, 10.508000, 10.736700, 10.054600, 8.861800, 9.214500, 9.049800, 8.816000, 8.831300, 8.988800, 9.203800, 9.255000, 9.164000, 9.089600, 8.819200, 8.935800, 9.434400, 10.025700, 10.265700, 10.310000, 10.314600, 10.271100, 9.935100, 8.983200, 9.124100, 10.403100, 11.211300, 11.506900, 11.836200, 11.910300, 12.340400, 12.527800, 12.432600, 12.157600, 11.773000, 11.440600, 11.190200, 11.028900, 10.952200, 10.822400, 10.212900, 9.315000, 9.092600, 9.044700, 9.137100, 9.240200, 9.386900, 9.754100, 10.002600, 10.000100, 10.132500, 10.411400, 10.502800, 10.453000, 10.438200, 10.461500, 10.441700, 10.372900, 10.278700, 10.196600, 10.165800, 10.198100, 10.275000, 10.068600, 10.025400, 10.481100, 11.019200, 11.361500, 11.545700, 11.421500, 10.704600, 9.075400, 9.143300, 9.306600, 9.191800, 9.123200, 9.336800, 9.358400, 9.482300, 9.457300, 9.551800, 9.584800, 9.641800, 9.717100, 9.764200, 9.769600, 9.624400, 9.362000, 9.468400, 9.527700, 9.533700, 9.625000, 9.960300, 9.887800, 8.996400, 8.631300, 9.318800, 10.120200, 10.735100, 11.205100, 11.623400, 12.037500, 12.318300, 11.310500, 10.638700, 10.560400, 10.751500, 10.659800, 10.424900, 10.143800, 9.882900, 9.194500, 9.317300, 9.229000, 9.206100, 8.907900, 8.474800, 8.206700, 7.714300, 7.930700, 8.421200, 9.048700, 9.564700, 10.142200, 10.736900, 10.991300, 10.460600, 10.108400, 10.588300, 11.049200, 11.267800, 10.826600, 9.962900, 9.618500, 10.285100, 11.306400, 11.754400, 11.866600, 11.748400, 11.536100, 11.341600, 11.121900, 10.843600, 10.396500, 10.096700, 9.893000, 9.688700, 9.532400, 9.626500, 9.051200, 9.056800, 9.832300, 10.043100, 9.673800, 10.146100, 9.838400, 9.832200, 9.788700, 9.689100, 9.770000, 9.975400, 10.168500, 10.314400, 10.396100, 10.490200, 10.568700, 10.570700, 10.655300, 10.809300, 10.950900, 11.079900, 11.098500, 10.972700, 10.760100, 10.424100, 9.964500, 9.577400, 9.456200, 9.405500, 9.358100, 9.418700, 9.095100, 8.572200, 8.298300, 8.207200, 8.445300, 8.702900, 8.965300, 9.173400, 9.208100, 8.116100, 7.496700, 7.621800, 7.839400, 7.888400, 8.154000, 8.182700, 7.954800, 7.631800, 7.747400, 8.047300, 8.430100, 8.706200, 8.876600, 8.921500, 8.877800, 8.672100, 8.222300, 7.504100, 7.680800, 7.731200, 7.947300, 8.024600, 7.919200, 7.553800, 7.491900, 7.765200, 7.853800, 7.876700, 7.826300, 7.874400, 7.707600, 7.324300, 7.163600, 7.290300, 7.430000, 7.675400, 7.818000, 7.867700, 7.914400, 7.721800, 7.175700, 7.377600, 7.679900, 7.894200, 8.073700, 8.188800, 8.311900, 8.269800, 8.051100, 8.296500, 8.462500, 8.533700, 8.528500, 8.465700, 8.370400, 8.209600, 8.152300, 8.192400, 8.179400, 8.119700, 8.052300, 7.957800, 7.805800, 7.663500, 7.327500, 7.422200, 7.555600, 7.618800, 6.802500, 6.028800, 7.648300, 8.737200, 9.290400, 9.646700, 9.756300, 9.681300, 9.503300, 9.201100, 8.216500, 7.456400, 7.191200, 7.267600, 7.364900, 7.490900, 7.486400, 7.218800, 6.743900, 6.690000, 6.748400, 7.123500, 7.467400, 7.723800, 8.076200, 8.469300, 8.534000, 8.150900, 7.935600, 8.140100, 8.272700, 8.319600, 8.282600, 8.174200, 8.093300, 7.861000, 7.761400, 7.849100, 7.945100, 8.000800, 7.995600, 7.944300, 7.908600, 7.663700, 7.517500, 7.684400, 7.773800, 7.752400, 7.698600, 7.668200, 7.749800, 7.664600, 7.684100, 7.995100, 8.222100, 8.390700, 8.532400, 8.492500, 8.202600, 7.687900, 7.385600, 7.402500, 7.290300, 7.540600, 7.951900, 8.268700, 8.350800, 8.242500, 7.961900, 8.054400, 8.207900, 8.400700, 8.543500, 7.746600, 7.009700, 7.969600, 8.927300, 9.699100, 10.485700, 10.717600, 10.721800, 10.733600, 10.740000, 10.679400, 10.574000, 10.407600, 10.216400, 10.019600, 9.853900, 9.608100, 9.115700, 8.810200, 8.802900, 9.029600, 9.201100, 9.275100, 9.359200, 9.421600, 9.402500, 9.321400, 9.244500, 9.161000, 8.980700, 8.697500, 8.651700, 8.717600, 8.599500, 8.322600, 7.858500, 8.094800, 8.234400, 8.348500, 8.424500, 8.440100, 8.327800, 7.890600, 7.541900, 7.578800, 8.035400, 9.291500, 10.662400, 11.201600, 11.182000, 10.590000, 10.053800, 10.071900, 10.128200, 10.020200, 9.690900, 9.614600, 9.782100, 9.955300, 9.953200, 9.868700, 9.818300, 9.751600, 9.627400, 9.492300, 9.363400, 9.268300, 9.208800, 9.153800, 9.080500, 8.988800, 8.906900, 8.862600, 8.442400, 7.740000, 7.179300, 7.164300, 7.222300, 7.193000, 7.133900, 6.980700, 6.502500, 6.045300, 6.115200, 6.486700, 6.706100, 6.729500, 6.809500, 7.085700, 7.032100, 7.185900, 7.660300, 8.281300, 8.715200, 8.930700, 8.988500, 8.962500, 9.000000, 9.084300, 9.220400, 9.369200, 9.473800, 9.488100, 9.533700, 9.553900, 9.499000, 9.343600, 8.851700, 8.708700, 8.778500, 8.722600, 8.314600, 7.950500, 7.864100, 8.019200, 8.534500, 8.928700, 9.288600, 9.566000, 9.747300, 9.826000, 9.819300, 9.767700, 9.689900, 8.906700, 8.120300, 7.888500, 8.497700, 9.431300, 9.846600, 9.899200, 9.917300, 9.931900, 9.900200, 9.839500, 9.788900, 9.755000, 9.759700, 9.801800, 9.844400, 9.863000, 9.848100, 9.804800, 9.737100, 9.464800, 9.049300, 8.941900, 8.845000, 8.683000, 8.373000, 7.829400, 7.510000, 7.488500, 7.322400, 7.164900, 7.208200, 7.455600, 7.730200, 7.914400, 7.934900, 7.861400, 7.776700, 7.657000, 7.641400, 7.666400, 7.456300, 6.890500, 6.820000, 7.145200, 7.708700, 8.643400, 9.490100, 9.728100, 9.471000, 8.990100, 8.576700, 8.190600, 7.947100, 7.393400, 7.104200, 7.158200, 7.200700, 7.270700, 7.198200, 7.109400, 7.081500, 6.951800, 7.170700, 7.672200, 7.996600, 8.098300, 8.160300, 8.074300, 7.885200, 7.144000, 7.448100, 7.721800, 8.041400, 8.293800, 8.355100, 8.579400, 8.685300, 8.923100, 8.878000, 9.632300, 9.873200, 9.832200, 9.807200, 9.580200, 9.139600, 8.729700, 8.678600, 8.897600, 8.864800, 8.918500, 8.688400, 8.238900, 7.837000, 7.708200, 7.780100, 8.053800, 7.971800, 7.923700, 7.832700, 7.654900, 7.247700, 7.022100, 7.046700, 7.366300, 7.748800, 8.130200, 8.492800, 8.559600, 8.184900, 8.106300, 8.123700, 8.419700, 8.636800, 8.624100, 8.629800, 8.410700, 8.114200, 8.006000, 7.765900, 7.874100, 8.026300, 7.989100, 7.937200, 7.859400, 7.594700, 6.931400, 6.761700, 6.822800, 7.128200, 7.362900, 7.692400, 7.904000, 7.612500, 7.024300, 6.917400, 7.080200, 7.355200, 7.445000, 7.513700, 7.534900, 7.118300, 6.701600, 6.836700, 7.158200, 7.434000, 7.607200, 7.677800, 7.699600, 7.558400, 7.332300, 7.244800, 7.399500, 7.753100, 8.383000, 8.666400, 8.898000, 8.923000, 8.798500, 8.376200, 8.425800, 8.504500, 8.518300, 8.469300, 8.291100, 8.131000, 7.950700, 7.660000, 7.699200, 7.807600, 7.811100, 7.634800, 7.652400, 7.546100, 7.124100, 6.762700, 7.161400, 7.414900, 7.553100, 7.594400, 7.665000, 7.520400, 7.304300, 7.362800, 7.611200, 7.983700, 8.013100, 8.019400, 7.968200, 7.611600, 7.425800, 7.374700, 7.616200, 7.703200, 7.610000, 7.551500, 7.448600, 7.209600, 6.827900, 6.976300, 7.191600, 7.612300, 7.880200, 8.062000, 8.107000, 7.759100, 7.494600, 7.526700, 7.620000, 7.691900, 7.558200, 7.691800, 7.636400, 7.205000, 7.086000, 7.007900, 7.162600, 7.318800, 7.335600, 7.250200, 7.065900, 6.978900, 7.136800, 7.151900, 7.475700, 7.634100, 7.648700, 7.493500, 6.959200, 6.451500, 6.487900, 6.510900, 6.653100, 7.043400, 7.394200, 7.754600, 7.703200, 7.410300, 7.146700, 7.269600, 7.877200, 8.069200, 8.319500, 8.372700, 8.352200, 8.307700, 8.167000, 8.268900, 8.733300, 8.779100, 8.880500, 8.801500, 8.827300, 8.800000, 8.616800, 8.706200, 8.986500, 9.149500, 9.233500, 9.229200, 9.080000, 9.066000, 9.058800, 9.022400, 8.949300, 8.899400, 8.837400, 8.768700, 8.738100, 8.711900, 8.698200, 8.681500, 8.647700, 8.591600, 8.525100, 8.461300, 8.394000, 8.301600, 7.954300, 7.803000, 7.859200, 7.871600, 7.855900, 7.757400, 7.503500, 7.199700, 6.883900, 6.784000, 7.133100, 7.363200, 7.520800, 7.607300, 7.641300, 7.531900, 7.289600, 7.124600, 7.394800, 7.543200, 7.588300, 7.680500, 7.765300, 7.997300, 8.308200, 8.528200, 8.785900, 9.094700, 9.228800, 9.303100, 9.296400, 9.312300, 9.184300, 8.963900, 9.371100, 9.740800, 9.908400, 9.990600, 9.950600, 9.807700, 9.603900, 9.135300, 9.412200, 9.431700, 9.358100, 9.275900, 9.095800, 9.041200, 9.022700, 8.937000, 8.822900, 8.746700, 8.704100, 8.665700, 8.645700, 8.606600, 8.478800, 8.304500, 8.331700, 8.429200, 8.499500, 8.559700, 8.613900, 8.550300, 8.372100, 8.215400, 8.358900, 8.569600, 8.614100, 8.526800, 8.328400, 8.209900, 7.905800, 7.795000, 7.866400, 7.996200, 7.879900, 7.790800, 7.661800, 7.502100, 7.315500, 7.330900, 7.755700, 7.969000, 7.949500, 7.916400, 7.898200, 7.792300, 7.689100, 8.051800, 8.490100, 8.649700, 8.715600, 8.642500, 8.539200, 8.410700, 8.359500, 8.395300, 8.646300, 8.759800, 8.628300, 8.444200, 8.192000, 7.960100, 7.736500, 7.704800, 8.107000, 8.337900, 8.490400, 8.587700, 8.605200, 8.648100, 8.454600, 7.973600, 8.375600, 8.495600, 8.470100, 8.549300, 8.541400, 8.602900, 8.665000, 8.618900, 8.462100, 8.410700, 8.377400, 8.387100, 8.421200, 8.467100, 8.464900, 8.462700, 8.500600, 8.492000, 8.521500, 8.593800, 8.621700, 8.589700, 8.514800, 8.327700, 8.396100, 8.450100, 8.406000, 8.364700, 8.348900, 8.308800, 8.243700, 8.197900, 8.184700, 8.195900, 8.177700, 8.144200, 8.104700, 8.013300, 7.867500, 7.780500, 7.802800, 7.799900, 7.795500, 7.764000, 7.749100, 7.826300, 7.868600, 7.910300, 8.022500, 8.064100, 7.958900, 7.804300, 7.659700, 7.353900, 7.035900, 6.869200, 7.060200, 7.286200, 7.246100, 7.150500, 7.052700, 6.803400, 6.592900, 6.684900, 6.949600, 7.306700, 7.510500, 7.410700, 7.393300, 7.262200, 6.944800, 6.821300, 7.061200, 7.320400, 7.574000, 7.753900, 7.768500, 7.574000, 7.179700, 6.980800, 7.189900, 7.382400, 7.434700, 7.441200, 7.430000, 7.330900, 7.047600, 6.869100, 7.259300, 7.465200, 7.488700, 7.361200, 7.349400, 7.308100, 6.988700, 6.894200, 7.209800, 7.371900, 7.535300, 7.574400, 7.441200, 7.230700, 7.071000, 6.917900, 7.162300, 7.363800, 7.426100, 7.387400, 7.433000, 7.363900, 7.226500, 7.131000, 7.356000, 7.510700, 7.599800, 7.613300, 7.634200, 7.450100, 7.273700, 7.238000, 7.580600, 7.853700, 7.884300, 7.838000, 7.633800, 7.257300, 6.981600, 6.929500, 7.188300, 7.299100, 7.291800, 7.270700, 7.265100, 7.266300, 6.979300, 7.114600, 7.561800, 7.707700, 7.731900, 7.648600, 7.581900, 7.371500, 7.234200, 7.148400, 7.316700, 7.461400, 7.666000, 7.751800, 7.583900, 7.484200, 7.250000, 6.829700, 6.986600, 7.133000, 7.123100, 7.150100, 7.084200, 7.028000, 6.890200, 6.896200, 7.408300, 7.854300, 8.143200, 8.354800, 8.459400, 8.508000, 8.495800, 8.375300, 8.385700, 8.458800, 8.559400, 8.591000, 8.632100, 8.713100, 8.732200, 8.760500, 8.820200, 8.876600, 8.918400, 8.939500, 8.917200, 8.864200, 8.800100, 8.743100, 8.683900, 8.609400, 8.530900, 8.461800, 8.420700, 8.388600, 7.728100, 7.378700, 7.732900, 7.921300, 8.010400, 7.856800, 7.221700, 6.588900, 6.174300, 6.279800, 6.613700, 6.868500, 7.099000, 7.329600, 7.613600, 7.942900, 7.734700, 8.077500, 8.352500, 8.386400, 8.242100, 7.920700, 7.746600, 7.232900, 6.507800, 6.520100, 6.904100, 7.156900, 7.213400, 7.278900, 7.341600, 7.246400, 7.142100, 7.026100, 7.463400, 7.920300, 8.244900, 8.460200, 8.619600, 8.752200, 8.788300, 8.739900, 8.789000, 8.930400, 9.053200, 9.066700, 9.024700, 8.938000, 8.664700, 8.292900, 8.152600, 8.162100, 8.205800, 8.252800, 8.209200, 7.740300, 6.999400, 6.755100, 7.108200, 7.460600, 7.510600, 7.565600, 7.514300, 7.536900, 7.276300, 7.399900, 8.095400, 8.365200, 8.384400, 8.286100, 8.260100, 8.292600, 8.311300, 8.195800, 8.165700, 8.209500, 8.247200, 8.290800, 8.283400, 8.244300, 8.191100, 8.158600, 8.104700, 8.126100, 8.144000, 7.978100, 7.840500, 7.319500, 7.096100, 6.982700, 7.057500, 7.443600, 7.408100, 7.318700, 7.253700, 7.116100, 6.944100, 7.077500, 7.299000, 7.447500, 7.442400, 7.346500, 7.222000, 7.176400, 6.851500, 6.580900, 6.904400, 7.108400, 7.135100, 7.287700, 7.327200, 7.108600, 6.860200, 6.988600, 7.383600, 7.698500, 7.888700, 7.957800, 7.921100, 7.848000, 7.796000, 7.816400, 7.902600, 8.052600, 8.265300, 8.442600, 8.541200, 8.498000, 7.410500, 6.992800, 7.149600, 7.342800, 7.446500, 7.579700, 7.738600, 7.613000, 7.200000, 7.252000, 7.759800, 8.202400, 8.451500, 8.565800, 8.648900, 8.706700, 8.767500, 8.767700, 8.727900, 8.663000, 8.670100, 8.762300, 8.935800, 9.131400, 9.231500, 9.062100, 8.956300, 8.630800, 8.262900, 8.092000, 7.912700, 7.589800, 7.087600, 7.180100, 7.534700, 7.691200, 7.510700, 7.447400, 7.252900, 6.869700, 6.692200, 7.101300, 7.619200, 7.654200, 7.824100, 7.658000, 7.604600, 7.359800, 6.698100, 7.342500, 7.547700, 7.368100, 7.098700, 7.467900, 8.042000, 8.672500, 9.167900, 9.426700, 9.468900, 9.205300, 8.829100, 8.693600, 8.642300, 8.608400, 8.553500, 8.159400, 8.019300, 8.084000, 8.172000, 8.273400, 8.378200, 8.452100, 8.479600, 8.419200, 8.483500, 8.477800, 8.444800, 8.427700, 8.450500, 8.303900, 7.469400, 7.083100, 7.406800, 7.694200, 7.851900, 7.888400, 7.844500, 7.810500, 7.567000, 7.254800, 7.425800, 7.584700, 7.632200, 7.601600, 7.574700, 7.527600, 7.504800, 7.441200, 7.521000, 7.663500, 7.725800, 7.687400, 7.656600, 7.594400, 7.370600, 6.981400, 7.268700, 7.409000, 7.425000, 7.392400, 7.371900, 7.425000, 7.295400, 7.236200, 7.624100, 8.004500, 8.319800, 8.551800, 8.743700, 8.927700, 8.969200, 8.745800, 8.668100, 8.652000, 8.675400, 8.616400, 8.540300, 8.496300, 8.480600, 8.552800, 8.678400, 8.795200, 8.863400, 8.863100, 8.753600, 8.607000, 8.146700, 8.216800, 8.355800, 8.532000, 8.671900, 8.657600, 8.101700, 7.823200, 7.688200, 7.888800, 7.951200, 7.850000, 7.786400, 7.938300, 8.253600, 8.726000, 9.209600, 9.662400, 10.026800, 10.292300, 10.400700, 10.195900, 9.990200, 9.785200, 9.463000, 8.891800, 8.939900, 9.011800, 8.882700, 8.476100, 8.257900, 8.025700, 8.283700, 8.465000, 8.626900, 8.723400, 8.650100, 8.373000, 8.200000, 8.192900, 8.087000, 7.702800, 8.205500, 8.632900, 8.926600, 9.062000, 9.074700, 9.116100, 9.269800, 9.088100, 9.119700, 9.824400, 11.075100, 12.031300, 12.224800, 12.113600, 11.914100, 11.453700, 11.162900, 10.884000, 10.577200, 10.295600, 10.239200, 10.543900, 11.000400, 11.267600, 11.508000, 11.622900, 11.800600, 12.278900, 12.837300, 13.141700, 13.218400, 13.179800, 13.092000, 12.962200, 12.782200, 12.556900, 12.306400, 11.997700, 11.294000, 10.322700, 10.269000, 10.633000, 11.461100, 12.547400, 13.160000, 13.317000, 12.935600, 11.933100, 11.551800, 11.326800, 11.106300, 10.914800, 10.879800, 10.885100, 10.831000, 10.785400, 10.903300, 10.812800, 11.642800, 12.678800, 12.009100, 11.785800, 13.200800, 14.039000, 13.779200, 13.582500, 13.892200, 14.108100, 14.162100, 13.925300, 13.344200, 12.813700, 12.720500, 12.496900, 11.960100, 11.088800, 10.462100, 10.070000, 9.910900, 9.465300, 9.628800, 9.942400, 10.409300, 11.045900, 11.546400, 11.851000, 11.719900, 11.378600, 11.535200, 11.450500, 10.781000, 10.035500, 9.597600, 9.592600, 9.016800, 8.305700, 8.224000, 8.731300, 8.858300, 8.720400, 8.579100, 8.598100, 8.550200, 8.313500, 8.873200, 9.155300, 9.009600, 8.948400, 9.011300, 9.218500, 9.310200, 9.184200, 9.300600, 9.527600, 9.762800, 10.044100, 10.272200, 10.172600, 9.639200, 9.074600, 9.091900, 9.142500, 9.128000, 9.090300, 9.059400, 8.984000, 8.488100, 7.751900, 7.733000, 7.691000, 7.818900, 8.265800, 8.861800, 9.206500, 9.657200, 10.775100, 11.293800, 11.082800, 10.820800, 10.622400, 10.470900, 10.426800, 10.358900, 9.475300, 9.259000, 9.307000, 9.141700, 9.339200, 9.305400, 9.102300, 8.585400, 8.396200, 8.776600, 9.138300, 9.268700, 9.263400, 9.342000, 9.480000, 9.660100, 9.610600, 9.583400, 9.623300, 9.685900, 9.776600, 9.940300, 10.307900, 10.756500, 10.986500, 11.014800, 10.958900, 10.853700, 10.710500, 10.602000, 10.599000, 10.343200, 9.303100, 8.898200, 8.843300, 8.766800, 8.832400, 8.844900, 8.701100, 8.576100, 8.494100, 8.600000, 8.714300, 8.794200, 8.784000, 8.744700, 8.648800, 8.419700, 8.035900, 8.118200, 8.259100, 8.185700, 7.910600, 7.975900, 7.971400, 7.506300, 7.460900, 8.083900, 8.423600, 8.508500, 8.436100, 8.415700, 8.347700, 7.856500, 7.450000, 7.993100, 8.270100, 8.709200, 9.451200, 10.022700, 10.277700, 10.366600, 10.392700, 10.397500, 10.421900, 10.500200, 10.679300, 11.006900, 11.499800, 12.048600, 12.410400, 12.614200, 12.749700, 12.738300, 12.650900, 12.468400, 11.874000, 10.947100, 9.927300, 9.693800, 10.049200, 10.285600, 10.330500, 10.370300, 10.519800, 10.663300, 10.658400, 10.496700, 9.722000, 8.224800, 8.129900, 8.573400, 10.278100, 12.091900, 12.126300, 11.480500, 9.833800, 8.235500, 8.964500, 9.830800, 10.369200, 11.476500, 12.825200, 13.424000, 13.500900, 13.595300, 13.641200, 13.687600, 13.752400, 13.817700, 13.757800, 13.546400, 13.253600, 12.931800, 12.650900, 12.413000, 12.158600, 11.886900, 11.624800, 11.398500, 11.227500, 11.053300, 10.809700, 10.542600, 10.318500, 10.038600, 8.574700, 8.156300, 7.699500, 7.692000, 7.669500, 8.096200, 9.176000, 10.236500, 11.130800, 12.205500, 12.892700, 12.854400, 12.405200, 11.864000, 11.367900, 10.950300, 10.602000, 10.304800, 10.051100, 9.862200, 9.781200, 9.782600, 9.798900, 9.169400, 8.460700, 8.467500, 8.084800, 8.193100, 8.804800, 9.348700, 9.561600, 9.629900, 9.595100, 9.700300, 9.762300, 9.681300, 9.506300, 9.341700, 9.413600, 10.452700, 12.270400, 14.815700, 17.147300, 17.781600, 17.645700, 17.353900, 17.006700, 16.596500, 16.181500, 15.754700, 15.330800, 14.950400, 14.592500, 14.252800, 13.934700, 13.626900, 13.326200, 13.040300, 12.767700, 12.492300, 12.239700, 11.975900, 11.684400, 11.575000, 11.604400, 11.642700, 11.608200, 11.508100, 11.401800, 11.388900, 11.596600, 11.872500, 11.999300, 11.966500, 11.818400, 11.633700, 11.492900, 11.378500, 11.218900, 10.920300, 9.899800, 8.824100, 8.035600, 8.617800, 9.392500, 9.666900, 9.737300, 9.818800, 10.026900, 10.337400, 10.644400, 10.888100, 11.103000, 11.320800, 11.522800, 11.657500, 11.698600, 11.704200, 11.716300, 11.665600, 11.523400, 11.355400, 10.690800, 8.665900, 9.416200, 9.697900, 9.734200, 10.242700, 11.211100, 12.231400, 13.195400, 13.637400, 13.605700, 13.278600, 12.932600, 12.685800, 12.359100, 12.020000, 11.776000, 11.486500, 11.072000, 10.655100, 10.313300, 10.028500, 9.889300, 10.270200, 11.186600, 11.620800, 11.937500, 12.407700, 12.701700, 12.655900, 12.257300, 11.800600, 11.181100, 10.698700, 10.335300, 10.623500, 10.983700, 10.904100, 10.342700, 10.024500, 9.815000, 9.236000, 8.826100, 8.872300, 9.127100, 9.114400, 9.378900, 9.387600, 9.281900, 9.034500, 8.679600, 8.785500, 8.977800, 8.998900, 9.339800, 9.548000, 9.535000, 9.439800, 9.605900, 10.079600, 10.705300, 11.117600, 11.311800, 11.361200, 11.248100, 11.050500, 10.815100, 10.588800, 10.343100, 9.799600, 9.643900, 9.801600, 10.205000, 10.441100, 10.612300, 10.689000, 10.693700, 10.739600, 11.010300, 11.404900, 11.599300, 11.556000, 11.406500, 11.234000, 10.965300, 10.556900, 9.922500, 9.438400, 8.952400, 8.377600, 8.746500, 9.298600, 9.795800, 10.188200, 10.412200, 10.402100, 10.440600, 10.319400, 10.150900, 9.938300, 9.522000, 9.032300, 9.137400, 9.354800, 9.521000, 9.589700, 9.518900, 8.502600, 7.976000, 8.105700, 8.062900, 8.650600, 9.344100, 9.947600, 10.260600, 10.248200, 10.013300, 9.743100, 9.552800, 9.377900, 9.202600, 9.003800, 8.768500, 8.553100, 8.379800, 8.230200, 8.107800, 8.009200, 7.694700, 7.597200, 7.658100, 7.754200, 7.858100, 7.945700, 7.767800, 7.412100, 7.159100, 7.111800, 7.400200, 7.798500, 8.528500, 9.388200, 9.641200, 9.789200, 10.151600, 10.514500, 10.736400, 10.786600, 10.706900, 10.665200, 10.629000, 10.648000, 10.615200, 10.584500, 10.584000, 10.563600, 10.487200, 10.357500, 10.192800, 10.001000, 9.803700, 9.610600, 9.393900, 8.923900, 7.748000, 7.273700, 7.111500, 7.422600, 8.030500, 8.580600, 8.571900, 9.036100, 8.895700, 9.200200, 9.278100, 9.594000, 10.085500, 10.479700, 10.729100, 10.800500, 10.850600, 11.033700, 11.284500, 11.466000, 11.483000, 11.482200, 11.380700, 11.207600, 11.006500, 10.805500, 10.611200, 10.289400, 9.963100, 9.776800, 9.695200, 9.660800, 9.596800, 9.450900, 9.232200, 9.100400, 9.585500, 10.780100, 10.620800, 10.577800, 10.713600, 10.526500, 10.249700, 9.992100, 9.667100, 9.406400, 9.270000, 9.279300, 9.208800, 8.954600, 8.131300, 8.016500, 7.792700, 8.190300, 8.096800, 8.150200, 8.297600, 9.012800, 9.950900, 10.248900, 9.967400, 9.671700, 9.611200, 10.098200, 10.007600, 9.964400, 10.646600, 11.393300, 11.908800, 12.591000, 13.255400, 13.524200, 13.392500, 13.028700, 12.568000, 12.102700, 11.707600, 11.395200, 10.697700, 9.872200, 9.384200, 9.637500, 9.787000, 9.869500, 9.947500, 9.940300, 9.886500, 9.862000, 9.805600, 9.702200, 9.572500, 9.281200, 8.391600, 8.228000, 8.332700, 8.620100, 8.936200, 9.125400, 9.297500, 9.586900, 9.884000, 10.150400, 10.341600, 10.558000, 10.609000, 10.495200, 10.314500, 10.084000, 9.748600, 9.336900, 8.903400, 8.237600, 8.198300, 8.221400, 8.133700, 9.105200, 10.236700, 10.878600, 11.064900, 10.988700, 10.949300, 10.948100, 10.889400, 10.810300, 10.708900, 10.581400, 10.452200, 10.334700, 10.237300, 10.154100, 10.067200, 9.961900, 9.825700, 9.692300, 9.610400, 9.583700, 9.588700, 9.623900, 9.785600, 10.040700, 10.045200, 9.999300, 10.103900, 9.913800, 8.184900, 7.999200, 8.099700, 8.615800, 8.855400, 9.367400, 9.141100, 8.742700, 8.566900, 9.125100, 8.847100, 9.022400, 8.345300, 8.317100, 9.261900, 9.615600, 9.562600, 9.977800, 10.197500, 10.093200, 9.893400, 9.769500, 10.179900, 10.501500, 10.321200, 9.866900, 9.152100, 8.441600, 8.104300, 8.300000, 8.302700, 8.902300, 9.228400, 9.353500, 9.457000, 9.521800, 9.517400, 9.446700, 9.325400, 9.181800, 9.066500, 8.989300, 8.924100, 8.596000, 8.408100, 8.207100, 7.987900, 8.584300, 8.498300, 8.518100, 8.300900, 8.515700, 8.395000, 9.343500, 9.653500, 10.150000, 10.225500, 10.576500, 11.319200, 10.816200, 10.153100, 10.447500, 10.828500, 10.932400, 10.217500, 9.641200, 8.729100, 8.499200, 9.354600, 9.959600, 10.315600, 10.717400, 11.053900, 11.228900, 11.260200, 11.176700, 11.011500, 10.811200, 10.591400, 10.186400, 9.644800, 9.046000, 8.627500, 8.509100, 8.495500, 8.066500, 7.252600, 7.820500, 8.130800, 8.501000, 8.483300, 8.533000, 9.131300, 9.594200, 9.771400, 10.288000, 10.468000, 10.506900, 10.452300, 10.462000, 10.528100, 10.546400, 10.465400, 10.245600, 10.021000, 9.948800, 10.048600, 10.269800, 10.567300, 10.900400], - "financial_cost_total": 3.62911e+07, + "financial_cost_total": 5.29455e+07, "fixed_charge_rate": 0.108, "loss_additional": 0, "loss_array_spacing": 0, @@ -17,7 +17,7 @@ "number_records": 0, "significant_wave_height": [3.211030, 3.133250, 3.322860, 3.359480, 3.331150, 3.180220, 2.996510, 3.436110, 4.270030, 4.524730, 4.346200, 4.084390, 3.855350, 3.633900, 3.405010, 3.179080, 2.943710, 2.725290, 2.526090, 2.325670, 2.144690, 1.989360, 1.841560, 1.698080, 1.567190, 1.467930, 1.460200, 1.593850, 1.784890, 2.029020, 2.232640, 2.316320, 2.253260, 2.110860, 1.974430, 1.881940, 1.813520, 1.736810, 1.643390, 1.560270, 1.512050, 1.470470, 1.401570, 1.357660, 1.387190, 1.474880, 1.648050, 1.875610, 2.021390, 2.048360, 2.019150, 1.994980, 2.026200, 2.144350, 2.332400, 2.519100, 2.674780, 2.869930, 3.186150, 3.361540, 3.334000, 3.224740, 3.148580, 3.145460, 3.057390, 3.009420, 2.994280, 2.941430, 2.871710, 2.833100, 2.882670, 3.065860, 3.314640, 3.507230, 3.565460, 3.517040, 3.387030, 3.216820, 3.010900, 2.762200, 2.541950, 2.414800, 2.456010, 2.697720, 3.027890, 3.359310, 3.299250, 3.335080, 3.479650, 3.400620, 3.566460, 3.902980, 3.641880, 3.558760, 3.762020, 3.967530, 4.148830, 4.257700, 4.705380, 4.561150, 4.346280, 4.238960, 4.135250, 3.984960, 3.816380, 3.673430, 3.548160, 3.420660, 3.282390, 3.126230, 2.942760, 2.723900, 2.499380, 2.376070, 2.476770, 2.666520, 2.722950, 2.709370, 2.813750, 2.925390, 3.124080, 3.143610, 3.081060, 2.954180, 2.746430, 2.593750, 2.478810, 2.387830, 2.384910, 2.200400, 2.030850, 1.927220, 1.871750, 1.937660, 2.705370, 3.970010, 4.576010, 4.487680, 4.536250, 4.961330, 5.324370, 5.316580, 4.992590, 4.619420, 4.793640, 5.240510, 6.092040, 6.306140, 6.014010, 5.347740, 4.773800, 4.545340, 4.693340, 5.079360, 5.303540, 5.106480, 4.816910, 4.623650, 4.452710, 4.248610, 4.223370, 4.360260, 4.429470, 4.462590, 4.410830, 4.170010, 3.818200, 3.542050, 3.324820, 3.153530, 3.031710, 2.946960, 2.901120, 2.948050, 3.148240, 3.500410, 3.836250, 3.989720, 3.948170, 3.877460, 3.881110, 3.706650, 3.483830, 3.270220, 3.075550, 2.911900, 2.764430, 2.711410, 2.791660, 2.820740, 2.947150, 3.305480, 3.357390, 3.327060, 3.212810, 3.186360, 3.922470, 4.827780, 4.961320, 4.716950, 4.389560, 4.033040, 3.738080, 3.481190, 3.246260, 3.045920, 2.864720, 2.720890, 2.573580, 2.410310, 2.269100, 2.164100, 2.073920, 2.012100, 1.987350, 1.975490, 1.952330, 1.907290, 1.834650, 1.735130, 1.633560, 1.581680, 1.638350, 1.845010, 2.210920, 2.500260, 2.773810, 3.021570, 3.279680, 3.477510, 3.482980, 3.354290, 3.175370, 3.046030, 2.974560, 2.967210, 3.006730, 3.052170, 3.046230, 2.983530, 2.890350, 2.789110, 2.677780, 2.553310, 2.423280, 2.282080, 2.126000, 1.967520, 1.808650, 1.656170, 1.653910, 1.649830, 1.736990, 1.831610, 1.846120, 1.801990, 1.794040, 1.848090, 2.063280, 2.425840, 2.740160, 2.843820, 2.791610, 2.701180, 2.652400, 2.607040, 2.525890, 2.364050, 2.188530, 2.095980, 2.092290, 2.129560, 2.154630, 2.116450, 2.087430, 2.108020, 2.247120, 2.263460, 2.112620, 2.262380, 2.542770, 2.899600, 2.465650, 2.369650, 2.597950, 2.887990, 2.872830, 2.632840, 2.548690, 2.283550, 2.240790, 2.658830, 2.760660, 2.711570, 2.664470, 2.657080, 2.686880, 2.743320, 2.889160, 3.037680, 3.089950, 3.110530, 3.165560, 3.227770, 3.187160, 3.037870, 2.854400, 2.687930, 2.524390, 2.349600, 2.213020, 2.161530, 2.150810, 2.114130, 2.035630, 1.930060, 1.839570, 2.107440, 2.248200, 2.249820, 2.256160, 2.267440, 2.222570, 2.160730, 2.090270, 2.006800, 1.896990, 1.770320, 1.650560, 1.745700, 2.204580, 2.542760, 2.679690, 2.660290, 2.640250, 3.038250, 3.436360, 3.644850, 3.687360, 3.872290, 3.999590, 4.022720, 3.987950, 3.890320, 3.954660, 4.246520, 4.815370, 5.235490, 5.312740, 5.053250, 4.645850, 4.266230, 4.095910, 4.018910, 4.140990, 4.584190, 4.910650, 4.839030, 4.592190, 4.392280, 4.225600, 4.060590, 3.947060, 3.848940, 3.723670, 3.566270, 3.375600, 3.160880, 2.934220, 2.740880, 2.646470, 2.573130, 2.602060, 2.743820, 2.808620, 2.750760, 2.693300, 2.673840, 2.645980, 2.576490, 2.484990, 2.391810, 2.300920, 2.198260, 2.084020, 1.968410, 1.876150, 1.833550, 1.838770, 1.857510, 1.848240, 1.781570, 1.694420, 1.677960, 1.772410, 1.887500, 2.031120, 2.268320, 2.532860, 2.705090, 2.749000, 2.711410, 2.633150, 2.543950, 2.461390, 2.376390, 2.276810, 2.162340, 2.039110, 1.915530, 1.800080, 1.695890, 1.611540, 1.578280, 1.637080, 1.794730, 2.028540, 2.314990, 2.528130, 2.603290, 2.608700, 2.610960, 2.584610, 2.479740, 2.274910, 2.033830, 2.018200, 2.103860, 2.106430, 2.094430, 2.114390, 2.794780, 2.849600, 2.885910, 2.774970, 2.750300, 2.865410, 3.013180, 3.066430, 3.002440, 2.854660, 2.677540, 2.528090, 2.412560, 2.306530, 2.209290, 2.138630, 2.091440, 2.130470, 2.391200, 2.290940, 2.376530, 2.252470, 2.273370, 2.540640, 2.885360, 2.732420, 2.560420, 2.428180, 2.432660, 2.529770, 2.903100, 3.646100, 4.068320, 3.955110, 3.649650, 3.381640, 3.257770, 3.175130, 3.037020, 2.829530, 2.617470, 2.431040, 2.254880, 2.085410, 1.919360, 1.801190, 1.877690, 2.275940, 2.925480, 3.397490, 3.687450, 3.885600, 4.145230, 4.396140, 4.338620, 4.212680, 4.005230, 3.763140, 3.545730, 3.500710, 3.338240, 3.164460, 3.122420, 3.185910, 3.311610, 3.432990, 3.411310, 3.237860, 3.001180, 2.768900, 2.577140, 2.421370, 2.294810, 2.199420, 2.139430, 2.124210, 2.173620, 2.401940, 2.706780, 2.926300, 3.358740, 3.734830, 3.687870, 3.501320, 3.281380, 3.054520, 2.852260, 2.713160, 2.598320, 2.458470, 2.304700, 2.206140, 2.178310, 2.260400, 2.391760, 2.732030, 3.023600, 3.187730, 3.216620, 3.121690, 3.247370, 3.451260, 3.234870, 3.031770, 2.923340, 3.195810, 3.899080, 3.817400, 3.372250, 2.977810, 2.721500, 2.547500, 2.409590, 2.293930, 2.563260, 3.353120, 4.387250, 4.541330, 4.402710, 4.209250, 4.011340, 3.827390, 3.647870, 3.451790, 3.212490, 2.899090, 2.806620, 2.900740, 3.066740, 3.666400, 4.303830, 4.507450, 4.419930, 4.413920, 4.523080, 4.392080, 4.265080, 4.214650, 4.132740, 3.950370, 3.774700, 3.678510, 3.655100, 3.665620, 3.625640, 3.499850, 3.303540, 3.068290, 2.800790, 2.526500, 2.319120, 2.332550, 2.529800, 2.663290, 2.680170, 2.663340, 2.644890, 2.660570, 2.702040, 2.785840, 2.940750, 3.146020, 3.359550, 3.497630, 3.521990, 3.605410, 3.703300, 3.661950, 3.415630, 3.447450, 4.120710, 4.335650, 4.162460, 3.950060, 3.754830, 3.667180, 3.684320, 3.734130, 3.701590, 3.435770, 3.121120, 2.830960, 2.594030, 2.531960, 2.347010, 2.286790, 2.164150, 2.041050, 1.831720, 1.646530, 1.544000, 1.469110, 1.414250, 1.418550, 1.471680, 1.512940, 1.528910, 1.534870, 1.561350, 1.631920, 1.827590, 1.715700, 1.669520, 1.722440, 1.853070, 2.188570, 2.445660, 2.436590, 2.327330, 2.201640, 2.074230, 1.969820, 1.917500, 1.917650, 2.068940, 2.176640, 2.245510, 2.399730, 2.553560, 2.524510, 2.438490, 2.317350, 2.147730, 2.030060, 1.978810, 1.998000, 2.015150, 2.077280, 2.158430, 2.215720, 2.242660, 2.245220, 2.392880, 2.791840, 2.900260, 2.808720, 2.722690, 2.656140, 2.651640, 2.679200, 2.948140, 3.373790, 3.513830, 3.427450, 3.226740, 2.972680, 2.737580, 2.527880, 2.331660, 2.161150, 2.025320, 1.917400, 1.829380, 1.756980, 1.699700, 1.664370, 1.710230, 2.049310, 2.419390, 2.582640, 2.936010, 3.243260, 3.535730, 3.697110, 3.792590, 3.793950, 3.721220, 3.678920, 3.481870, 3.622730, 3.932650, 4.376760, 4.285590, 4.012800, 4.091340, 4.426400, 4.653400, 5.132620, 5.313610, 5.368050, 5.348240, 5.249820, 5.113970, 4.983470, 4.887390, 4.810370, 4.697930, 4.551950, 4.398830, 4.245700, 4.098380, 3.959030, 3.813950, 3.667590, 3.518190, 3.374990, 3.245830, 3.124320, 2.989060, 2.821460, 2.615410, 2.601480, 2.949350, 3.010410, 3.547220, 3.980370, 4.486940, 4.814800, 5.118810, 5.201270, 5.135700, 5.048130, 4.922680, 4.701600, 4.453490, 4.220580, 3.999290, 4.020800, 3.797940, 3.659280, 3.651920, 3.803090, 3.827240, 3.982040, 4.449760, 4.634100, 4.390510, 4.052860, 3.722890, 3.465140, 3.453120, 3.631240, 3.564190, 3.360500, 3.161040, 2.989570, 2.836410, 2.712530, 2.612680, 2.534160, 2.487930, 2.477480, 2.484800, 2.468270, 2.412210, 2.381160, 2.304070, 2.233810, 2.213960, 2.362700, 3.325990, 3.451440, 3.536810, 3.755840, 3.798920, 3.495800, 3.097400, 2.864670, 2.833940, 2.810800, 2.965040, 3.240880, 3.365830, 3.236330, 3.022360, 2.842180, 2.649110, 2.447890, 2.334960, 2.412300, 2.301180, 2.145080, 2.059080, 2.133670, 2.295610, 2.470640, 2.453670, 2.474700, 2.515510, 2.479860, 2.338340, 2.127220, 1.930500, 1.788750, 1.689730, 1.646530, 1.839590, 2.177680, 2.218190, 2.230830, 2.156760, 2.035930, 1.947470, 1.930040, 1.910390, 1.846730, 1.817790, 1.825700, 1.803590, 1.767920, 1.754310, 1.743900, 1.714040, 1.662080, 1.601590, 1.545430, 1.499800, 1.463230, 1.433980, 1.452520, 1.507220, 1.539220, 1.563250, 1.592840, 1.624980, 1.664650, 1.761870, 2.232360, 2.341030, 2.132620, 2.001890, 1.933890, 1.841670, 1.789830, 1.724430, 1.671070, 1.607620, 1.562100, 1.520420, 1.478370, 1.433610, 1.381670, 1.331640, 1.287870, 1.202390, 1.112020, 1.019340, 0.944290, 0.960410, 1.154280, 1.575800, 2.125420, 2.249350, 2.207810, 2.224090, 2.267660, 2.327570, 2.414920, 2.576880, 3.047870, 3.761400, 4.310480, 4.358130, 4.167000, 3.970420, 3.814990, 3.733500, 4.016800, 3.965310, 3.708250, 3.329590, 3.117710, 2.992550, 2.862600, 3.095110, 3.366530, 3.335080, 3.109370, 2.839260, 2.719580, 2.702890, 2.734330, 2.825230, 2.984030, 2.832680, 2.590830, 2.371810, 2.247640, 2.308610, 2.510890, 2.840290, 3.262260, 3.426740, 3.294780, 3.100260, 2.930370, 2.747810, 2.546620, 2.350390, 2.193970, 2.027350, 1.839080, 1.653180, 1.495470, 1.438440, 1.719010, 2.286340, 2.910790, 3.485820, 3.761860, 3.397390, 3.091340, 2.832330, 2.723360, 2.747630, 2.842580, 2.895940, 2.939590, 3.016130, 3.092350, 3.141380, 3.110270, 3.070440, 3.032340, 2.983220, 2.960160, 2.957590, 2.959920, 2.963410, 2.963230, 2.945950, 2.920340, 2.885680, 2.809010, 2.702200, 2.600580, 2.492540, 2.461400, 2.541080, 2.588040, 2.544780, 2.368290, 2.120260, 1.891910, 1.709700, 1.588830, 1.713860, 2.197490, 2.363330, 2.325840, 2.268680, 2.158860, 2.099730, 2.173440, 2.331010, 2.336630, 2.206160, 2.035060, 1.866990, 1.720540, 1.601770, 1.507540, 1.526410, 1.690260, 2.082370, 2.192190, 2.204160, 2.131370, 2.057330, 2.081800, 2.310800, 2.518080, 2.539550, 2.437800, 2.335720, 2.226470, 2.154950, 2.133220, 2.203470, 2.312700, 2.279730, 2.158630, 1.985970, 1.804760, 1.648840, 1.540200, 1.478390, 1.541560, 1.544640, 1.520870, 1.466950, 1.405990, 1.365020, 1.325610, 1.290860, 1.285030, 1.239940, 1.210420, 1.188920, 1.172540, 1.166870, 1.168160, 1.172000, 1.154430, 1.117370, 1.078810, 1.039830, 1.006170, 0.986260, 0.985560, 1.001580, 1.066950, 1.132180, 1.190900, 1.201940, 1.296530, 1.860850, 2.610540, 2.836410, 2.797610, 2.712330, 2.593230, 2.527100, 2.419620, 2.235860, 2.186720, 2.286690, 2.327420, 2.271450, 2.038730, 1.816630, 1.628390, 1.553410, 1.673360, 1.860720, 2.043930, 2.113850, 2.044930, 1.939190, 1.908710, 1.920820, 1.924160, 2.007020, 2.070970, 1.993800, 1.891760, 1.792520, 1.703550, 1.670550, 1.634360, 1.640800, 1.663870, 1.652420, 1.651600, 1.673760, 1.648040, 1.584770, 1.511120, 1.508420, 1.519790, 1.458560, 1.382510, 1.321380, 1.267680, 1.230240, 1.189620, 1.164960, 1.133350, 1.069660, 1.023210, 1.005550, 1.031070, 1.133150, 1.287140, 1.391070, 1.460310, 1.405080, 1.373630, 1.282810, 1.252390, 1.402410, 1.569220, 1.624030, 1.609580, 1.525370, 1.434330, 1.383670, 1.432880, 1.656530, 2.088810, 2.266350, 2.256380, 2.491620, 2.858720, 2.954370, 2.964440, 2.952870, 2.922980, 2.852520, 2.761160, 2.627680, 2.472680, 2.317220, 2.189950, 2.122310, 2.221100, 2.297980, 2.413060, 2.494680, 2.519580, 2.619100, 2.656700, 2.558610, 2.442780, 2.340690, 2.240540, 2.145090, 2.085460, 2.090720, 2.133630, 2.108530, 2.048570, 1.980410, 1.975040, 1.822360, 1.689280, 1.589790, 1.518110, 1.474370, 1.467380, 1.607120, 1.728400, 1.666350, 1.718650, 1.937920, 2.269110, 2.535140, 2.566870, 2.547390, 2.496010, 2.299770, 2.135090, 2.012780, 2.003970, 2.015710, 2.022910, 2.039780, 2.051930, 2.042670, 1.998590, 1.937390, 1.874770, 1.804290, 1.735320, 1.673500, 1.619550, 1.574600, 1.537720, 1.513950, 1.504850, 1.502190, 1.557050, 1.681620, 1.798990, 1.761480, 1.640580, 1.520200, 1.414110, 1.327800, 1.337210, 1.522360, 1.725980, 1.716060, 1.594450, 1.485210, 1.391130, 1.324800, 1.464770, 1.721500, 1.711470, 1.606070, 1.546140, 1.516370, 1.561260, 1.706560, 1.776120, 1.759010, 1.718150, 1.677850, 1.644870, 1.634160, 1.622450, 1.592560, 1.535630, 1.483010, 1.608640, 1.684110, 1.619010, 1.574460, 1.643810, 1.809610, 1.955640, 2.052110, 2.046590, 2.069270, 2.113840, 2.143730, 2.144530, 2.122620, 2.083550, 2.034590, 1.991320, 2.086110, 2.354770, 2.597250, 2.583140, 2.685580, 2.615900, 2.466890, 2.338660, 2.245140, 2.180050, 2.111660, 2.034700, 1.961160, 1.900010, 1.853900, 1.818990, 1.785240, 1.745750, 1.698520, 1.640710, 1.602010, 1.589470, 1.556350, 1.543720, 1.539220, 1.544330, 1.623970, 1.748110, 1.819060, 1.911510, 2.085980, 2.180300, 2.115350, 2.061280, 1.999910, 1.902510, 1.765960, 1.649710, 1.549450, 1.439270, 1.338380, 1.280990, 1.344780, 1.479390, 1.691140, 1.923380, 2.228630, 2.410330, 2.497530, 2.543930, 2.576630, 2.421190, 2.279280, 2.129250, 2.120700, 2.188010, 2.171210, 2.177560, 2.118830, 2.035640, 2.049990, 2.171880, 2.375700, 2.712340, 2.763460, 2.539010, 2.292830, 2.126920, 1.939370, 1.855330, 2.085900, 2.439330, 2.469010, 2.513470, 2.459820, 2.215280, 2.118520, 2.457940, 2.903510, 3.353630, 3.661730, 3.519120, 3.511160, 3.330790, 3.159130, 3.099190, 3.301220, 3.544920, 3.545060, 3.441130, 3.279910, 2.919260, 2.794770, 2.898910, 3.114160, 3.326580, 3.260440, 2.999320, 2.568930, 2.164830, 1.952100, 1.994180, 2.134960, 2.259170, 2.223690, 2.135880, 2.123340, 2.092150, 2.130490, 2.372730, 2.626190, 2.806250, 2.780550, 2.684550, 2.614450, 2.463890, 2.287780, 2.196120, 2.071820, 2.032650, 1.943440, 1.833660, 1.754780, 1.698610, 1.621170, 1.575190, 1.673180, 1.748650, 1.735810, 1.692510, 1.701880, 1.718350, 1.741780, 1.826250, 2.014150, 2.176120, 2.200500, 2.120580, 2.049030, 1.968980, 1.893540, 1.841940, 2.027470, 2.170150, 2.061560, 1.888050, 1.748400, 1.673990, 1.584890, 1.545290, 1.597510, 1.603030, 1.564010, 1.542310, 1.573320, 1.708930, 1.862740, 1.914950, 1.919210, 1.969040, 1.965520, 1.922800, 1.858120, 1.827060, 1.825210, 1.845370, 1.848230, 1.878730, 1.855050, 1.774950, 1.684970, 1.667090, 1.631690, 1.569310, 1.584720, 1.709230, 1.673520, 1.614580, 1.649060, 1.723130, 1.799490, 1.872110, 2.010350, 2.190920, 2.278250, 2.238030, 2.125290, 2.083830, 1.958730, 2.000690, 2.172620, 2.327050, 2.282480, 2.062550, 1.924540, 1.812630, 1.720010, 1.738430, 1.891370, 2.042750, 2.134190, 2.174460, 2.222810, 2.201740, 2.142110, 2.206190, 2.410750, 2.556100, 2.558580, 2.376840, 2.315370, 2.182700, 1.977600, 1.941870, 2.025310, 2.138780, 2.146180, 2.017340, 1.851470, 1.698710, 1.554590, 1.414460, 1.262000, 1.172900, 1.077270, 1.033590, 1.062060, 1.165840, 1.336560, 1.660990, 1.878520, 1.989590, 2.082820, 2.190030, 2.240940, 2.232650, 2.068610, 2.053300, 2.237520, 2.604290, 2.794650, 2.684650, 2.664500, 2.416740, 2.240400, 2.296450, 2.689030, 3.215770, 3.366780, 3.086220, 2.939290, 2.720950, 2.657580, 2.762890, 3.091330, 3.390680, 3.419150, 3.267200, 3.127250, 2.892350, 2.600240, 2.495290, 2.455020, 2.344580, 2.192870, 2.111930, 2.008940, 1.898830, 1.834770, 1.761180, 1.681250, 1.603740, 1.527780, 1.455600, 1.400200, 1.358470, 1.316260, 1.268420, 1.247780, 1.221650, 1.180270, 1.145760, 1.118940, 1.110140, 1.128360, 1.187010, 1.286660, 1.472030, 1.615980, 1.684750, 1.759820, 1.767700, 1.768120, 1.833120, 1.867060, 1.899720, 1.856400, 1.788990, 1.719720, 1.665860, 1.581820, 1.600360, 1.717360, 1.833630, 1.924020, 1.958040, 2.009740, 2.055960, 2.075260, 2.111870, 2.205190, 2.449260, 2.649400, 2.655120, 2.668610, 2.668620, 2.612450, 2.711690, 2.705810, 2.854090, 2.936750, 2.758940, 2.659360, 2.499880, 2.256460, 2.160340, 2.064830, 1.980420, 1.909090, 1.893660, 1.864710, 1.843490, 1.814590, 1.742030, 1.719710, 1.787750, 1.832830, 1.860790, 1.873160, 1.992530, 2.019160, 2.071530, 2.192680, 2.296860, 2.337280, 2.332540, 2.248660, 2.105660, 1.951170, 1.996970, 2.143120, 2.289000, 2.305540, 2.163250, 1.989820, 1.924440, 1.881320, 1.947430, 2.177430, 2.440700, 2.524240, 2.353770, 2.232930, 2.129900, 2.065680, 2.133120, 2.440810, 2.782670, 2.794550, 2.631050, 2.577640, 2.477200, 2.390650, 2.492160, 2.770030, 2.978620, 3.005800, 2.839450, 2.637580, 2.366950, 2.158980, 2.140670, 2.274120, 2.396670, 2.448350, 2.404770, 2.378010, 2.319090, 2.246970, 2.252720, 2.232810, 2.437840, 2.598790, 2.438870, 2.293560, 2.265900, 2.134240, 2.102090, 2.111240, 2.055690, 1.967710, 1.916110, 1.818310, 1.756080, 1.709840, 1.689290, 1.677150, 1.702890, 1.733360, 1.778920, 1.848470, 1.958360, 1.952920, 1.920780, 1.978450, 2.031940, 2.094050, 2.031500, 1.936220, 1.907450, 1.873840, 1.842180, 1.851180, 1.851230, 1.840820, 1.836270, 1.772660, 1.693770, 1.613680, 1.548530, 1.509900, 1.462650, 1.423170, 1.418700, 1.415530, 1.414530, 1.434330, 1.419280, 1.399570, 1.405300, 1.402450, 1.391870, 1.415650, 1.437710, 1.398870, 1.401520, 1.521950, 1.633960, 1.684380, 1.682130, 1.629680, 1.604640, 1.505600, 1.459470, 1.616700, 1.813990, 1.919200, 1.962630, 1.900180, 1.780710, 1.722910, 1.734360, 1.818120, 1.917240, 1.891980, 1.848850, 1.835460, 1.823070, 1.805320, 1.822220, 1.875370, 1.949200, 1.906740, 1.801120, 1.718560, 1.680810, 1.620290, 1.573930, 1.612030, 1.768640, 1.879520, 1.855780, 1.788200, 1.715100, 1.670930, 1.610950, 1.637190, 1.772720, 1.792510, 1.757390, 1.781350, 1.743460, 1.659350, 1.640360, 1.655740, 1.655900, 1.580490, 1.504060, 1.477030, 1.531650, 1.605830, 1.682960, 1.770020, 1.830010, 1.811300, 1.744340, 1.716150, 1.733020, 1.741200, 1.806240, 1.929050, 2.033910, 2.100450, 2.102650, 2.077950, 2.022220, 1.898310, 1.943010, 2.099010, 2.146040, 1.931960, 1.681540, 1.530540, 1.467850, 1.493110, 1.615570, 1.853220, 2.025840, 2.001260, 1.896270, 1.811580, 1.753470, 1.704980, 1.778830, 1.894050, 1.892900, 1.824670, 1.809190, 1.821770, 1.810670, 1.791430, 1.804960, 1.727680, 1.698980, 1.626520, 1.501760, 1.402370, 1.362950, 1.394700, 1.466740, 1.607830, 1.763130, 1.846750, 1.891210, 1.896170, 1.862610, 1.818910, 1.807620, 1.782160, 1.785250, 1.776340, 1.776580, 1.749380, 1.744140, 1.776230, 1.771020, 1.739350, 1.692780, 1.636740, 1.582030, 1.529200, 1.485430, 1.441750, 1.391410, 1.343090, 1.299290, 1.257580, 1.218270, 1.184070, 1.154060, 1.122630, 1.088670, 1.115400, 1.120900, 1.026750, 0.953790, 0.899310, 0.877260, 0.934010, 1.034580, 1.144480, 1.147940, 1.043210, 0.945670, 0.868220, 0.817190, 0.787820, 0.772170, 0.801950, 0.794280, 0.782000, 0.781100, 0.807470, 0.919670, 1.033280, 1.127510, 1.316510, 1.402640, 1.395570, 1.376850, 1.355780, 1.382880, 1.405100, 1.469680, 1.525930, 1.642420, 1.764010, 1.923810, 2.001080, 1.998320, 1.988760, 2.011890, 2.015850, 2.004420, 2.033010, 2.062090, 1.999190, 1.972440, 1.955610, 1.856670, 1.815780, 1.805030, 1.764750, 1.711680, 1.662540, 1.606300, 1.542190, 1.566600, 1.757550, 2.040630, 2.162980, 2.105160, 1.941550, 1.819380, 1.688860, 1.707680, 1.821130, 2.149380, 2.231460, 2.164260, 2.053410, 1.903040, 1.770170, 1.679530, 1.642130, 1.637580, 1.620960, 1.613050, 1.641490, 1.663270, 1.675550, 1.648360, 1.640840, 1.631740, 1.647590, 1.720690, 1.766970, 1.846720, 1.895510, 1.950660, 2.122090, 2.174730, 2.296200, 2.400760, 2.284500, 2.091010, 1.976400, 2.057220, 2.269800, 2.402880, 2.289560, 2.142540, 1.959010, 1.709300, 1.536410, 1.473600, 1.546230, 1.801270, 1.902210, 1.848100, 1.817420, 1.789950, 1.751640, 1.789830, 1.877590, 1.803250, 1.617050, 1.479070, 1.398400, 1.359750, 1.340050, 1.343970, 1.450930, 1.497700, 1.534120, 1.600290, 1.653550, 1.683700, 1.670930, 1.642390, 1.824120, 2.005820, 1.948210, 1.828280, 1.707570, 1.587350, 1.579640, 1.739630, 2.074240, 2.326640, 2.277190, 2.202200, 2.161130, 2.129500, 2.054740, 1.968350, 1.876390, 1.730400, 1.637970, 1.605160, 1.565790, 1.544440, 1.550650, 1.573020, 1.596410, 1.620100, 1.604440, 1.633430, 1.773230, 1.894310, 1.940290, 1.978000, 2.136120, 2.370520, 2.464450, 2.352750, 2.203070, 2.087720, 2.034040, 2.090030, 2.522810, 3.060050, 2.974720, 2.592470, 2.403790, 2.114760, 2.015460, 1.914790, 2.356570, 2.783250, 2.464040, 2.123580, 1.985350, 1.779540, 1.655780, 1.693050, 1.754510, 1.769520, 1.731980, 1.716830, 1.764320, 1.751560, 1.715020, 1.692120, 1.669080, 1.669150, 1.645480, 1.638500, 1.606640, 1.579100, 1.568570, 1.551120, 1.522080, 1.492840, 1.442590, 1.395740, 1.349290, 1.303370, 1.257990, 1.243560, 1.362120, 1.515900, 1.532990, 1.539420, 1.532240, 1.506670, 1.501150, 1.483670, 1.505310, 1.584210, 1.595660, 1.569350, 1.538700, 1.524030, 1.472870, 1.440080, 1.450120, 1.476060, 1.545520, 1.611230, 1.647380, 1.610790, 1.536270, 1.523200, 1.576940, 1.668340, 1.638050, 1.499350, 1.377860, 1.319480, 1.287160, 1.228150, 1.186430, 1.152380, 1.069750, 1.001220, 0.959330, 0.943330, 0.939980, 0.949790, 1.104350, 1.454550, 1.602700, 1.675650, 1.659340, 1.626670, 1.639580, 1.615210, 1.558390, 1.502700, 1.457310, 1.419800, 1.386280, 1.368530, 1.400390, 1.445950, 1.514580, 1.522130, 1.498180, 1.448510, 1.405760, 1.387040, 1.492510, 1.658320, 1.870740, 1.939000, 1.889810, 1.856940, 1.788410, 1.627280, 1.477140, 1.364970, 1.300700, 1.272540, 1.260960, 1.258750, 1.303070, 1.385510, 1.424470, 1.449860, 1.480770, 1.532910, 1.508960, 1.467140, 1.424890, 1.422760, 1.419600, 1.424160, 1.349420, 1.275360, 1.210520, 1.164790, 1.147930, 1.160680, 1.169450, 1.141580, 1.113540, 1.132490, 1.062400, 1.023170, 1.021390, 1.045470, 1.075390, 1.087500, 1.074180, 1.158440, 1.231060, 1.251060, 1.414890, 1.827300, 2.295370, 2.551530, 2.572880, 2.484950, 2.296740, 2.085850, 1.934810, 1.837330, 1.806040, 1.895810, 2.087060, 2.316940, 2.482210, 2.574180, 2.644530, 2.813420, 3.066050, 3.245460, 3.299720, 3.278490, 3.219170, 3.125680, 3.000170, 2.859600, 2.717400, 2.570780, 2.468760, 2.450980, 2.346300, 2.327740, 2.510940, 2.932480, 3.369940, 3.544010, 3.516610, 3.509670, 3.353450, 3.132180, 2.932750, 2.803860, 2.708320, 2.689740, 2.673760, 2.745250, 2.786370, 2.757930, 2.760220, 2.812600, 2.636220, 2.446330, 2.532990, 2.574370, 2.419160, 2.353090, 2.413510, 2.464460, 2.513000, 2.504080, 2.460890, 2.439770, 2.386790, 2.326040, 2.262720, 2.240520, 2.251900, 2.301530, 2.313360, 2.360520, 2.351880, 2.347930, 2.535180, 2.807820, 3.001180, 3.024150, 2.977010, 2.895010, 2.659790, 2.441230, 2.318340, 2.286990, 2.297730, 2.302400, 2.465530, 2.795840, 3.094620, 3.147560, 2.969450, 2.887660, 2.872030, 2.738310, 2.683250, 2.846040, 2.914170, 2.664760, 2.260410, 2.028380, 1.928960, 1.860280, 1.839460, 1.880620, 1.863180, 1.803220, 1.772750, 1.787510, 1.814410, 1.829270, 1.858970, 1.893800, 1.808210, 1.710780, 1.620370, 1.526460, 1.463650, 1.487360, 1.537160, 1.587810, 1.509080, 1.402140, 1.392050, 1.483060, 1.671330, 1.833490, 1.982990, 2.286890, 2.587290, 2.603400, 2.513620, 2.428530, 2.365450, 2.349180, 2.447640, 2.759720, 2.921140, 2.912760, 2.964600, 2.856900, 2.731970, 2.667580, 2.721250, 2.878400, 2.797190, 2.590170, 2.362350, 2.287410, 2.258270, 2.214990, 2.187880, 2.206480, 2.243150, 2.248870, 2.193480, 2.073800, 1.965680, 1.946820, 2.011720, 2.067770, 2.072190, 2.028620, 1.938000, 1.818450, 1.716460, 1.708670, 1.808190, 1.995720, 2.103220, 2.136430, 2.175030, 2.215500, 2.181120, 2.170270, 2.170170, 2.118850, 2.071950, 2.090210, 2.149280, 2.143900, 2.046950, 1.943160, 1.968450, 2.032580, 2.041350, 2.004650, 1.961460, 1.986290, 1.948110, 1.871690, 1.942870, 2.147170, 2.192710, 2.123710, 2.029950, 2.019750, 1.997920, 1.954760, 1.959780, 2.159850, 2.206440, 2.096200, 2.021530, 2.089950, 2.249940, 2.345310, 2.353220, 2.294130, 2.213470, 2.132660, 2.071770, 2.040080, 2.052800, 2.125210, 2.253850, 2.394200, 2.483740, 2.500290, 2.471830, 2.407400, 2.325870, 2.279120, 2.274620, 2.291770, 2.411930, 2.377990, 2.341190, 2.337090, 2.338020, 2.400260, 2.466690, 2.458130, 2.343140, 2.180690, 2.267350, 2.261810, 2.317590, 2.568950, 3.323410, 3.549670, 3.299160, 3.115370, 3.154070, 2.882960, 2.838520, 2.824070, 3.310550, 4.162080, 4.742430, 5.012210, 5.075780, 5.030700, 4.924230, 4.795120, 4.689570, 4.589880, 4.452020, 4.275850, 4.095630, 3.905550, 3.749370, 3.615690, 3.439650, 3.249640, 3.080910, 2.957200, 2.841880, 2.697180, 2.544390, 2.399440, 2.263600, 2.515810, 2.215760, 2.135600, 2.124960, 1.885900, 1.631850, 1.542740, 1.841330, 2.249060, 2.646780, 3.069890, 3.211960, 3.042690, 2.757070, 2.487920, 2.260940, 2.075630, 1.918630, 1.778400, 1.668080, 1.583000, 1.521500, 1.485800, 1.553160, 1.737610, 1.789210, 1.907610, 2.039620, 2.217300, 2.262800, 2.290490, 2.346980, 2.369310, 2.298530, 2.172810, 1.998330, 1.831900, 1.716110, 1.676170, 1.898190, 2.419470, 3.083630, 4.205870, 5.451930, 5.998960, 5.944680, 5.671380, 5.356730, 5.064120, 4.770210, 4.477800, 4.175690, 3.886780, 3.623500, 3.374940, 3.134050, 2.906060, 2.694260, 2.495780, 2.312780, 2.182490, 2.192630, 2.353640, 2.488350, 2.534250, 2.539740, 2.517240, 2.476230, 2.430700, 2.397500, 2.429550, 2.546600, 2.653290, 2.684530, 2.641490, 2.548990, 2.452970, 2.364640, 2.260070, 2.133440, 2.074650, 2.017930, 2.122340, 2.386660, 2.293320, 2.209360, 2.192520, 2.223420, 2.288800, 2.375160, 2.455590, 2.507880, 2.537690, 2.567150, 2.621590, 2.690590, 2.731640, 2.736100, 2.716050, 2.665780, 2.589930, 2.508840, 2.447170, 2.693470, 2.508520, 2.395930, 2.477790, 2.839010, 3.307340, 3.623350, 3.977850, 4.188690, 4.118940, 3.838650, 3.545080, 3.300240, 3.038990, 2.809590, 2.629140, 2.425900, 2.189910, 1.965000, 1.762700, 1.640100, 1.670250, 1.802460, 2.053880, 2.594400, 3.209900, 3.509570, 3.539560, 3.418550, 3.253180, 3.017200, 2.830050, 2.654010, 2.506050, 2.323550, 2.205750, 2.216930, 2.396880, 2.509390, 2.504960, 2.572930, 2.686470, 2.686320, 2.565830, 2.540320, 2.467070, 2.429770, 2.485510, 2.535190, 2.667000, 2.716180, 2.590840, 2.576740, 2.461230, 2.373410, 2.396890, 2.529910, 2.657360, 2.765470, 2.801580, 2.804690, 2.785620, 2.704140, 2.579400, 2.422660, 2.246530, 2.078460, 2.001530, 2.101120, 2.299710, 2.478420, 2.532780, 2.771090, 2.839730, 2.756530, 2.671270, 2.629190, 2.683400, 2.826780, 2.917130, 2.892720, 2.821440, 2.792330, 2.734880, 2.549890, 2.387040, 2.241570, 2.181990, 2.235690, 2.272480, 2.354960, 2.488620, 2.650240, 2.953970, 3.370080, 3.265930, 3.018090, 3.003180, 2.901210, 2.689720, 2.812700, 2.818220, 2.811980, 2.704260, 2.542660, 2.370530, 2.404110, 2.549250, 2.573560, 2.732900, 2.932650, 3.118660, 3.195490, 3.014000, 2.695530, 2.437310, 2.257240, 2.108820, 1.965670, 1.809970, 1.677140, 1.601160, 1.519560, 1.416350, 1.311950, 1.224580, 1.194660, 1.237490, 1.234720, 1.184180, 1.131880, 1.088870, 1.054080, 1.044680, 1.083690, 1.265150, 1.444370, 1.624290, 1.996340, 2.427080, 2.452760, 2.481150, 2.640680, 2.770160, 2.803300, 2.801660, 2.799150, 2.855200, 2.915100, 2.990440, 2.939880, 2.829930, 2.738130, 2.644700, 2.519390, 2.380840, 2.242970, 2.114120, 1.989000, 1.865230, 1.748880, 1.629330, 1.474540, 1.437840, 1.388120, 1.383190, 1.607310, 1.991520, 2.365620, 2.668030, 2.709020, 2.895260, 2.870540, 2.730970, 2.590210, 2.549990, 2.597990, 2.594490, 2.521960, 2.453350, 2.440860, 2.480900, 2.519570, 2.517530, 2.450050, 2.352200, 2.246740, 2.149530, 2.067730, 1.998210, 1.953600, 1.912850, 1.845090, 1.759060, 1.673550, 1.605270, 1.546880, 1.484120, 1.423870, 1.429140, 1.599950, 2.091880, 2.396130, 2.212860, 1.953440, 1.727820, 1.567000, 1.478300, 1.378360, 1.248640, 1.144530, 1.184460, 1.257140, 1.416590, 1.408420, 1.442970, 1.443870, 1.521790, 1.585390, 1.550770, 1.513940, 1.655940, 1.923290, 2.207840, 2.448510, 2.674280, 2.766230, 3.061530, 3.481620, 3.500850, 3.329820, 3.180450, 3.239630, 3.656200, 3.928900, 3.889390, 3.663080, 3.388380, 3.141500, 2.943400, 2.785760, 2.729200, 2.798930, 2.810920, 2.558030, 2.288640, 2.148050, 2.115140, 2.092830, 2.048330, 2.045250, 2.060420, 2.037890, 1.977350, 1.903760, 1.925030, 1.881290, 1.797090, 1.821600, 1.897520, 1.947150, 2.012350, 2.098410, 2.160550, 2.250330, 2.389110, 2.557600, 2.629970, 2.574870, 2.462900, 2.334910, 2.222320, 2.135170, 2.067890, 2.118250, 2.035810, 1.932880, 2.002230, 2.550160, 2.935370, 3.172630, 3.260860, 3.166860, 3.048140, 3.010400, 2.978940, 2.896380, 2.780280, 2.656180, 2.548890, 2.457520, 2.372960, 2.303170, 2.247060, 2.189560, 2.114070, 2.024400, 1.941410, 1.876100, 1.826250, 1.818720, 1.825730, 1.856600, 1.931860, 1.982570, 1.966960, 1.975970, 2.683650, 2.983300, 2.252130, 2.203470, 2.616210, 2.737400, 2.628980, 2.502790, 2.506240, 2.479470, 2.577450, 2.548700, 2.747670, 3.120480, 3.530270, 3.616430, 3.703310, 3.567480, 3.368520, 3.199860, 3.078290, 3.120090, 3.281160, 3.295450, 3.175110, 2.962130, 2.773600, 2.755230, 2.695830, 2.670630, 2.475750, 2.101860, 1.911990, 1.856810, 1.859540, 1.864060, 1.843010, 1.801940, 1.753750, 1.699690, 1.643430, 1.575800, 1.464570, 1.452510, 1.499460, 1.646500, 1.862330, 1.891780, 2.049950, 2.125800, 2.122570, 2.046040, 2.226090, 2.337350, 2.426610, 2.479070, 2.456080, 2.622340, 2.515950, 2.620300, 2.770870, 2.613260, 2.367810, 2.210040, 2.269910, 2.408450, 2.715790, 2.956910, 3.211860, 3.238240, 3.164710, 3.187050, 3.231030, 3.209790, 3.130260, 3.000960, 2.847220, 2.697140, 2.529270, 2.348090, 2.200470, 2.120080, 2.167170, 2.316770, 2.459090, 2.735560, 3.130970, 2.789900, 2.803720, 3.011900, 3.022440, 3.502750, 3.928190, 4.052530, 4.133340, 3.991670, 3.797980, 3.604190, 3.372520, 3.144440, 2.926140, 2.731160, 2.574530, 2.465450, 2.367050, 2.279590, 2.231460, 2.225320, 2.243310, 2.277280], "system_capacity": 28600, - "total_operating_cost": 5.43132e+06, + "total_operating_cost": 6.89049e+06, "wave_power_matrix": [ [0.000000, 0.500000, 1.500000, 2.500000, 3.500000, 4.500000, 5.500000, 6.500000, 7.500000, 8.500000, 9.500000, 10.500000, 11.500000, 12.500000, 13.500000, 14.500000, 15.500000, 16.500000, 17.500000, 18.500000, 19.500000, 20.500000], [0.250000, 0.000000, 0.000000, 0.000000, 0.000000, 0.400000, 0.600000, 0.800000, 1.000000, 1.100000, 1.100000, 1.000000, 0.800000, 0.700000, 0.600000, 0.500000, 0.400000, 0.300000, 0.300000, 0.200000, 0.200000, 0.000000], diff --git a/api/api_autogen/library/defaults/MhkWave_MEwaveSingleOwner.json b/api/api_autogen/library/defaults/MhkWave_MEwaveSingleOwner.json index a7a7603f1..f971183fd 100644 --- a/api/api_autogen/library/defaults/MhkWave_MEwaveSingleOwner.json +++ b/api/api_autogen/library/defaults/MhkWave_MEwaveSingleOwner.json @@ -1,11 +1,11 @@ { "defaults": { "MHKWave": { - "balance_of_system_cost_total": 6.20252e+07, - "device_costs_total": 3.52097e+08, + "balance_of_system_cost_total": 7.03242e+07, + "device_costs_total": 3.64676e+08, "device_rated_power": 286, "energy_period": [9.014900, 9.280300, 8.887900, 8.869400, 9.339900, 9.750500, 10.629600, 12.332300, 13.610500, 13.701300, 13.432600, 13.104500, 12.777200, 12.455900, 12.125500, 11.790900, 11.434900, 11.095400, 10.801300, 10.508500, 10.213000, 9.962600, 9.796400, 9.708500, 9.623300, 9.524800, 9.484100, 9.515300, 9.704800, 9.834900, 9.990300, 9.906900, 9.755800, 9.685300, 9.636800, 9.550000, 9.422400, 9.275200, 9.118800, 8.979300, 8.762600, 8.547800, 8.596600, 8.732100, 9.149600, 9.697200, 10.222800, 10.504600, 10.600600, 10.655500, 10.772800, 11.085700, 11.738200, 12.693600, 13.554900, 14.027200, 14.175700, 13.921500, 13.223400, 12.986700, 13.005900, 12.996800, 12.676200, 12.114400, 11.957200, 11.828100, 11.886700, 12.074900, 12.292300, 12.653600, 13.291700, 13.991800, 14.414400, 14.498100, 14.382700, 14.082100, 13.743300, 13.320100, 12.820700, 12.238300, 11.392600, 10.526300, 10.200800, 10.609200, 11.455700, 11.425800, 11.209500, 10.840800, 10.219900, 10.410600, 10.597100, 10.794800, 12.062400, 13.242800, 13.663400, 14.154200, 14.342000, 14.358900, 12.850700, 13.289700, 13.747000, 13.693500, 13.546500, 13.370700, 13.191200, 13.021300, 12.853000, 12.695300, 12.532100, 12.344100, 12.121800, 11.854000, 11.568700, 11.439900, 11.569400, 11.656800, 11.436000, 10.938500, 10.273500, 10.154600, 10.335500, 10.831200, 11.120000, 10.944800, 10.886100, 10.776500, 10.606200, 10.349200, 9.957100, 10.210500, 10.496400, 10.488200, 10.207300, 9.739600, 9.083000, 9.613800, 11.267400, 12.925500, 13.718000, 14.393300, 14.954200, 14.940700, 14.535000, 14.056200, 12.323100, 11.990700, 14.087800, 15.033900, 13.530900, 13.348000, 13.449000, 13.331000, 13.222500, 14.238100, 14.771900, 14.752900, 14.531100, 13.957400, 13.508600, 13.153800, 12.392000, 11.809200, 12.478100, 12.539800, 12.200000, 12.160300, 12.099100, 12.008300, 11.891000, 11.781600, 11.735200, 11.756700, 11.854300, 12.097400, 12.619400, 13.290100, 13.695200, 13.738600, 13.531100, 13.214300, 12.832300, 12.430400, 12.019200, 11.685300, 11.511000, 11.368400, 11.146700, 10.326500, 8.984500, 8.062300, 8.356200, 8.262400, 8.963800, 9.893600, 10.203600, 10.953600, 13.924200, 15.038000, 14.945800, 14.510200, 13.965100, 13.403600, 12.924400, 12.533200, 12.179100, 11.879800, 11.606000, 11.384000, 11.194300, 10.987500, 10.801100, 10.616800, 10.501200, 10.462500, 10.478400, 10.512000, 10.530200, 10.512700, 10.430800, 10.278600, 10.169100, 10.346500, 10.938600, 11.465400, 11.132100, 11.193800, 11.689100, 12.336800, 12.813300, 12.955200, 12.811400, 12.714300, 12.832400, 12.934900, 12.934000, 12.890000, 12.878800, 12.880000, 12.806800, 12.645300, 12.423200, 12.180300, 11.914100, 11.618100, 11.320600, 11.022300, 10.699400, 10.372600, 10.059200, 9.535500, 8.424900, 7.949900, 7.823700, 8.038600, 8.198700, 8.544500, 8.871000, 9.743400, 10.936300, 11.942700, 12.431400, 12.495200, 12.299800, 11.956400, 11.328200, 10.620100, 10.091600, 9.880300, 9.867000, 9.789500, 9.716500, 9.688800, 9.676900, 9.914600, 10.133200, 9.954800, 9.197500, 8.745800, 8.103400, 7.863100, 8.186400, 9.840100, 10.962000, 11.285600, 11.487600, 11.509900, 11.100400, 10.520400, 9.434400, 9.771600, 10.122500, 10.265400, 11.102700, 11.751200, 12.094800, 12.496900, 12.929600, 13.198500, 13.584200, 13.852900, 13.749100, 13.518800, 13.407800, 13.326300, 13.019600, 12.432600, 11.996700, 11.777700, 11.654200, 11.474800, 11.277500, 11.195000, 11.152200, 11.017900, 10.785100, 10.499300, 10.191000, 9.686700, 9.546600, 9.666500, 9.529100, 9.515900, 9.696100, 9.833000, 9.900800, 9.917500, 9.914000, 9.872900, 9.639200, 9.040900, 9.181900, 9.877800, 10.081200, 10.086100, 9.883500, 9.435300, 9.620700, 11.131100, 12.743500, 13.492800, 13.687400, 13.706300, 13.180800, 12.813900, 12.999900, 13.558900, 14.492300, 15.161500, 15.386400, 15.220700, 14.818700, 14.162800, 13.215400, 13.015800, 13.685800, 14.746800, 15.117600, 14.976000, 14.717000, 14.475000, 14.246400, 14.001400, 13.788000, 13.596000, 13.391400, 13.173600, 12.938600, 12.688000, 12.445800, 12.161800, 11.692700, 11.394900, 11.343700, 11.432100, 11.455600, 11.461300, 11.528600, 11.610400, 11.597400, 11.481200, 11.327300, 11.165900, 10.991300, 10.839500, 10.691900, 10.556100, 10.546000, 10.768500, 11.183500, 11.565400, 11.739200, 11.699500, 11.557800, 11.431200, 11.378000, 11.347000, 11.580600, 12.117400, 12.555200, 12.686400, 12.583900, 12.437500, 12.293900, 12.109900, 11.874600, 11.613200, 11.345400, 11.072700, 10.795200, 10.536000, 10.350400, 10.285300, 10.428700, 10.886200, 11.663200, 12.341200, 12.591700, 12.659300, 12.623200, 12.493200, 12.371800, 12.292700, 12.188600, 11.997700, 11.676200, 11.206600, 10.471700, 10.188800, 10.141000, 10.110600, 10.441700, 9.100100, 10.078800, 10.768600, 12.339500, 13.521400, 13.682400, 13.526000, 13.257900, 12.948200, 12.631100, 12.294100, 11.985200, 11.713400, 11.408700, 11.083700, 10.828600, 10.606000, 9.775000, 8.724600, 8.648600, 7.976600, 8.404400, 8.586200, 8.524800, 8.584600, 8.890700, 9.421300, 10.207600, 10.647600, 11.170600, 12.469700, 13.883800, 14.206600, 13.967500, 13.546700, 13.126100, 12.695100, 12.312400, 11.981200, 11.721500, 11.430800, 11.131300, 10.802100, 10.464100, 10.181400, 10.333500, 11.587200, 12.764800, 12.405200, 12.406800, 12.806300, 13.516000, 14.055000, 14.416000, 15.071200, 15.055100, 14.700700, 14.074000, 13.134600, 11.240900, 11.219400, 11.267500, 11.402600, 11.697700, 12.009300, 12.203300, 12.106900, 11.815200, 11.467900, 11.146800, 10.896300, 10.710400, 10.575700, 10.548100, 10.831000, 11.499000, 12.526300, 13.402300, 13.824000, 13.921000, 13.540700, 13.086300, 12.775900, 12.547500, 12.353100, 12.096800, 11.823500, 11.522400, 11.309000, 11.173800, 11.016700, 10.756200, 10.536600, 10.649900, 11.332400, 11.921400, 12.634500, 13.240100, 13.653300, 13.559800, 12.149500, 11.124400, 11.206700, 11.201400, 11.100200, 10.713300, 9.959900, 10.178400, 10.426800, 10.684400, 10.908700, 11.049700, 11.115400, 11.032700, 9.758800, 11.181800, 12.545400, 13.093200, 13.125800, 13.038400, 12.957800, 12.865800, 12.748900, 12.597300, 12.376100, 12.062900, 11.231600, 10.684000, 10.756600, 11.693300, 13.093300, 13.454100, 13.208000, 12.698700, 12.313400, 12.924100, 12.883000, 12.561100, 12.136300, 11.821600, 11.663400, 11.742900, 11.951800, 12.163600, 12.251400, 12.177300, 11.966100, 11.684000, 11.342300, 10.967600, 10.713000, 10.881900, 11.241000, 11.438800, 11.575900, 11.651000, 11.641200, 11.641300, 11.783500, 12.196600, 12.835100, 13.464200, 13.928300, 14.184400, 14.137800, 13.347900, 12.878100, 12.846900, 12.911400, 13.053900, 13.627800, 13.663100, 13.450900, 13.159900, 12.860300, 12.462900, 11.718300, 10.795400, 10.363700, 10.359500, 10.261900, 10.078200, 9.837600, 9.633400, 9.362500, 8.872800, 8.726100, 8.692800, 8.658700, 8.603000, 8.589600, 8.740600, 9.136800, 9.670000, 10.193800, 10.718000, 11.198200, 11.575800, 11.513400, 10.794200, 9.416600, 9.822800, 9.858600, 9.631800, 9.982900, 10.820900, 11.125700, 11.076000, 10.952500, 10.828900, 10.669300, 10.464400, 10.334200, 10.298600, 9.703700, 9.265800, 8.980400, 8.560600, 8.594800, 9.043300, 9.364300, 9.567100, 9.701700, 9.740600, 9.743000, 9.818100, 10.452000, 11.335400, 12.136300, 12.759900, 13.212400, 13.382400, 12.123600, 10.240200, 10.112100, 10.851900, 11.005400, 10.633000, 10.075600, 9.877500, 10.252100, 10.941200, 11.160300, 11.061800, 10.871700, 10.633700, 10.389400, 10.149700, 9.909300, 9.695700, 9.508900, 9.319700, 9.216800, 9.225400, 9.278600, 9.395900, 9.255700, 8.474600, 9.239200, 10.730200, 11.787300, 12.468900, 12.746000, 12.715200, 12.479800, 12.100900, 11.709500, 11.139700, 10.725200, 10.145200, 10.817100, 11.183500, 11.576900, 11.944200, 11.987500, 12.045200, 12.516700, 12.560800, 13.215300, 13.780000, 14.142600, 14.307600, 14.300300, 14.266400, 14.269500, 14.249800, 14.176000, 14.070600, 13.959200, 13.839100, 13.678100, 13.478700, 13.290200, 13.116300, 12.971800, 12.824600, 12.669300, 12.503800, 12.298500, 12.036900, 11.707600, 10.035900, 8.492800, 8.858800, 9.360900, 10.406200, 11.635300, 12.560700, 13.382200, 13.855400, 14.066000, 14.197500, 14.236100, 14.106500, 13.868000, 13.588800, 13.137600, 11.622000, 10.871800, 10.580600, 11.353700, 11.827500, 12.078800, 12.276000, 12.879000, 13.208200, 13.023700, 12.699800, 12.343400, 11.910300, 11.507300, 11.572200, 11.510600, 11.378700, 11.247600, 11.139100, 11.041100, 10.957000, 10.895300, 10.888100, 10.926800, 11.013000, 11.126300, 11.170300, 11.067600, 10.581200, 10.428700, 10.508000, 10.736700, 10.054600, 8.861800, 9.214500, 9.049800, 8.816000, 8.831300, 8.988800, 9.203800, 9.255000, 9.164000, 9.089600, 8.819200, 8.935800, 9.434400, 10.025700, 10.265700, 10.310000, 10.314600, 10.271100, 9.935100, 8.983200, 9.124100, 10.403100, 11.211300, 11.506900, 11.836200, 11.910300, 12.340400, 12.527800, 12.432600, 12.157600, 11.773000, 11.440600, 11.190200, 11.028900, 10.952200, 10.822400, 10.212900, 9.315000, 9.092600, 9.044700, 9.137100, 9.240200, 9.386900, 9.754100, 10.002600, 10.000100, 10.132500, 10.411400, 10.502800, 10.453000, 10.438200, 10.461500, 10.441700, 10.372900, 10.278700, 10.196600, 10.165800, 10.198100, 10.275000, 10.068600, 10.025400, 10.481100, 11.019200, 11.361500, 11.545700, 11.421500, 10.704600, 9.075400, 9.143300, 9.306600, 9.191800, 9.123200, 9.336800, 9.358400, 9.482300, 9.457300, 9.551800, 9.584800, 9.641800, 9.717100, 9.764200, 9.769600, 9.624400, 9.362000, 9.468400, 9.527700, 9.533700, 9.625000, 9.960300, 9.887800, 8.996400, 8.631300, 9.318800, 10.120200, 10.735100, 11.205100, 11.623400, 12.037500, 12.318300, 11.310500, 10.638700, 10.560400, 10.751500, 10.659800, 10.424900, 10.143800, 9.882900, 9.194500, 9.317300, 9.229000, 9.206100, 8.907900, 8.474800, 8.206700, 7.714300, 7.930700, 8.421200, 9.048700, 9.564700, 10.142200, 10.736900, 10.991300, 10.460600, 10.108400, 10.588300, 11.049200, 11.267800, 10.826600, 9.962900, 9.618500, 10.285100, 11.306400, 11.754400, 11.866600, 11.748400, 11.536100, 11.341600, 11.121900, 10.843600, 10.396500, 10.096700, 9.893000, 9.688700, 9.532400, 9.626500, 9.051200, 9.056800, 9.832300, 10.043100, 9.673800, 10.146100, 9.838400, 9.832200, 9.788700, 9.689100, 9.770000, 9.975400, 10.168500, 10.314400, 10.396100, 10.490200, 10.568700, 10.570700, 10.655300, 10.809300, 10.950900, 11.079900, 11.098500, 10.972700, 10.760100, 10.424100, 9.964500, 9.577400, 9.456200, 9.405500, 9.358100, 9.418700, 9.095100, 8.572200, 8.298300, 8.207200, 8.445300, 8.702900, 8.965300, 9.173400, 9.208100, 8.116100, 7.496700, 7.621800, 7.839400, 7.888400, 8.154000, 8.182700, 7.954800, 7.631800, 7.747400, 8.047300, 8.430100, 8.706200, 8.876600, 8.921500, 8.877800, 8.672100, 8.222300, 7.504100, 7.680800, 7.731200, 7.947300, 8.024600, 7.919200, 7.553800, 7.491900, 7.765200, 7.853800, 7.876700, 7.826300, 7.874400, 7.707600, 7.324300, 7.163600, 7.290300, 7.430000, 7.675400, 7.818000, 7.867700, 7.914400, 7.721800, 7.175700, 7.377600, 7.679900, 7.894200, 8.073700, 8.188800, 8.311900, 8.269800, 8.051100, 8.296500, 8.462500, 8.533700, 8.528500, 8.465700, 8.370400, 8.209600, 8.152300, 8.192400, 8.179400, 8.119700, 8.052300, 7.957800, 7.805800, 7.663500, 7.327500, 7.422200, 7.555600, 7.618800, 6.802500, 6.028800, 7.648300, 8.737200, 9.290400, 9.646700, 9.756300, 9.681300, 9.503300, 9.201100, 8.216500, 7.456400, 7.191200, 7.267600, 7.364900, 7.490900, 7.486400, 7.218800, 6.743900, 6.690000, 6.748400, 7.123500, 7.467400, 7.723800, 8.076200, 8.469300, 8.534000, 8.150900, 7.935600, 8.140100, 8.272700, 8.319600, 8.282600, 8.174200, 8.093300, 7.861000, 7.761400, 7.849100, 7.945100, 8.000800, 7.995600, 7.944300, 7.908600, 7.663700, 7.517500, 7.684400, 7.773800, 7.752400, 7.698600, 7.668200, 7.749800, 7.664600, 7.684100, 7.995100, 8.222100, 8.390700, 8.532400, 8.492500, 8.202600, 7.687900, 7.385600, 7.402500, 7.290300, 7.540600, 7.951900, 8.268700, 8.350800, 8.242500, 7.961900, 8.054400, 8.207900, 8.400700, 8.543500, 7.746600, 7.009700, 7.969600, 8.927300, 9.699100, 10.485700, 10.717600, 10.721800, 10.733600, 10.740000, 10.679400, 10.574000, 10.407600, 10.216400, 10.019600, 9.853900, 9.608100, 9.115700, 8.810200, 8.802900, 9.029600, 9.201100, 9.275100, 9.359200, 9.421600, 9.402500, 9.321400, 9.244500, 9.161000, 8.980700, 8.697500, 8.651700, 8.717600, 8.599500, 8.322600, 7.858500, 8.094800, 8.234400, 8.348500, 8.424500, 8.440100, 8.327800, 7.890600, 7.541900, 7.578800, 8.035400, 9.291500, 10.662400, 11.201600, 11.182000, 10.590000, 10.053800, 10.071900, 10.128200, 10.020200, 9.690900, 9.614600, 9.782100, 9.955300, 9.953200, 9.868700, 9.818300, 9.751600, 9.627400, 9.492300, 9.363400, 9.268300, 9.208800, 9.153800, 9.080500, 8.988800, 8.906900, 8.862600, 8.442400, 7.740000, 7.179300, 7.164300, 7.222300, 7.193000, 7.133900, 6.980700, 6.502500, 6.045300, 6.115200, 6.486700, 6.706100, 6.729500, 6.809500, 7.085700, 7.032100, 7.185900, 7.660300, 8.281300, 8.715200, 8.930700, 8.988500, 8.962500, 9.000000, 9.084300, 9.220400, 9.369200, 9.473800, 9.488100, 9.533700, 9.553900, 9.499000, 9.343600, 8.851700, 8.708700, 8.778500, 8.722600, 8.314600, 7.950500, 7.864100, 8.019200, 8.534500, 8.928700, 9.288600, 9.566000, 9.747300, 9.826000, 9.819300, 9.767700, 9.689900, 8.906700, 8.120300, 7.888500, 8.497700, 9.431300, 9.846600, 9.899200, 9.917300, 9.931900, 9.900200, 9.839500, 9.788900, 9.755000, 9.759700, 9.801800, 9.844400, 9.863000, 9.848100, 9.804800, 9.737100, 9.464800, 9.049300, 8.941900, 8.845000, 8.683000, 8.373000, 7.829400, 7.510000, 7.488500, 7.322400, 7.164900, 7.208200, 7.455600, 7.730200, 7.914400, 7.934900, 7.861400, 7.776700, 7.657000, 7.641400, 7.666400, 7.456300, 6.890500, 6.820000, 7.145200, 7.708700, 8.643400, 9.490100, 9.728100, 9.471000, 8.990100, 8.576700, 8.190600, 7.947100, 7.393400, 7.104200, 7.158200, 7.200700, 7.270700, 7.198200, 7.109400, 7.081500, 6.951800, 7.170700, 7.672200, 7.996600, 8.098300, 8.160300, 8.074300, 7.885200, 7.144000, 7.448100, 7.721800, 8.041400, 8.293800, 8.355100, 8.579400, 8.685300, 8.923100, 8.878000, 9.632300, 9.873200, 9.832200, 9.807200, 9.580200, 9.139600, 8.729700, 8.678600, 8.897600, 8.864800, 8.918500, 8.688400, 8.238900, 7.837000, 7.708200, 7.780100, 8.053800, 7.971800, 7.923700, 7.832700, 7.654900, 7.247700, 7.022100, 7.046700, 7.366300, 7.748800, 8.130200, 8.492800, 8.559600, 8.184900, 8.106300, 8.123700, 8.419700, 8.636800, 8.624100, 8.629800, 8.410700, 8.114200, 8.006000, 7.765900, 7.874100, 8.026300, 7.989100, 7.937200, 7.859400, 7.594700, 6.931400, 6.761700, 6.822800, 7.128200, 7.362900, 7.692400, 7.904000, 7.612500, 7.024300, 6.917400, 7.080200, 7.355200, 7.445000, 7.513700, 7.534900, 7.118300, 6.701600, 6.836700, 7.158200, 7.434000, 7.607200, 7.677800, 7.699600, 7.558400, 7.332300, 7.244800, 7.399500, 7.753100, 8.383000, 8.666400, 8.898000, 8.923000, 8.798500, 8.376200, 8.425800, 8.504500, 8.518300, 8.469300, 8.291100, 8.131000, 7.950700, 7.660000, 7.699200, 7.807600, 7.811100, 7.634800, 7.652400, 7.546100, 7.124100, 6.762700, 7.161400, 7.414900, 7.553100, 7.594400, 7.665000, 7.520400, 7.304300, 7.362800, 7.611200, 7.983700, 8.013100, 8.019400, 7.968200, 7.611600, 7.425800, 7.374700, 7.616200, 7.703200, 7.610000, 7.551500, 7.448600, 7.209600, 6.827900, 6.976300, 7.191600, 7.612300, 7.880200, 8.062000, 8.107000, 7.759100, 7.494600, 7.526700, 7.620000, 7.691900, 7.558200, 7.691800, 7.636400, 7.205000, 7.086000, 7.007900, 7.162600, 7.318800, 7.335600, 7.250200, 7.065900, 6.978900, 7.136800, 7.151900, 7.475700, 7.634100, 7.648700, 7.493500, 6.959200, 6.451500, 6.487900, 6.510900, 6.653100, 7.043400, 7.394200, 7.754600, 7.703200, 7.410300, 7.146700, 7.269600, 7.877200, 8.069200, 8.319500, 8.372700, 8.352200, 8.307700, 8.167000, 8.268900, 8.733300, 8.779100, 8.880500, 8.801500, 8.827300, 8.800000, 8.616800, 8.706200, 8.986500, 9.149500, 9.233500, 9.229200, 9.080000, 9.066000, 9.058800, 9.022400, 8.949300, 8.899400, 8.837400, 8.768700, 8.738100, 8.711900, 8.698200, 8.681500, 8.647700, 8.591600, 8.525100, 8.461300, 8.394000, 8.301600, 7.954300, 7.803000, 7.859200, 7.871600, 7.855900, 7.757400, 7.503500, 7.199700, 6.883900, 6.784000, 7.133100, 7.363200, 7.520800, 7.607300, 7.641300, 7.531900, 7.289600, 7.124600, 7.394800, 7.543200, 7.588300, 7.680500, 7.765300, 7.997300, 8.308200, 8.528200, 8.785900, 9.094700, 9.228800, 9.303100, 9.296400, 9.312300, 9.184300, 8.963900, 9.371100, 9.740800, 9.908400, 9.990600, 9.950600, 9.807700, 9.603900, 9.135300, 9.412200, 9.431700, 9.358100, 9.275900, 9.095800, 9.041200, 9.022700, 8.937000, 8.822900, 8.746700, 8.704100, 8.665700, 8.645700, 8.606600, 8.478800, 8.304500, 8.331700, 8.429200, 8.499500, 8.559700, 8.613900, 8.550300, 8.372100, 8.215400, 8.358900, 8.569600, 8.614100, 8.526800, 8.328400, 8.209900, 7.905800, 7.795000, 7.866400, 7.996200, 7.879900, 7.790800, 7.661800, 7.502100, 7.315500, 7.330900, 7.755700, 7.969000, 7.949500, 7.916400, 7.898200, 7.792300, 7.689100, 8.051800, 8.490100, 8.649700, 8.715600, 8.642500, 8.539200, 8.410700, 8.359500, 8.395300, 8.646300, 8.759800, 8.628300, 8.444200, 8.192000, 7.960100, 7.736500, 7.704800, 8.107000, 8.337900, 8.490400, 8.587700, 8.605200, 8.648100, 8.454600, 7.973600, 8.375600, 8.495600, 8.470100, 8.549300, 8.541400, 8.602900, 8.665000, 8.618900, 8.462100, 8.410700, 8.377400, 8.387100, 8.421200, 8.467100, 8.464900, 8.462700, 8.500600, 8.492000, 8.521500, 8.593800, 8.621700, 8.589700, 8.514800, 8.327700, 8.396100, 8.450100, 8.406000, 8.364700, 8.348900, 8.308800, 8.243700, 8.197900, 8.184700, 8.195900, 8.177700, 8.144200, 8.104700, 8.013300, 7.867500, 7.780500, 7.802800, 7.799900, 7.795500, 7.764000, 7.749100, 7.826300, 7.868600, 7.910300, 8.022500, 8.064100, 7.958900, 7.804300, 7.659700, 7.353900, 7.035900, 6.869200, 7.060200, 7.286200, 7.246100, 7.150500, 7.052700, 6.803400, 6.592900, 6.684900, 6.949600, 7.306700, 7.510500, 7.410700, 7.393300, 7.262200, 6.944800, 6.821300, 7.061200, 7.320400, 7.574000, 7.753900, 7.768500, 7.574000, 7.179700, 6.980800, 7.189900, 7.382400, 7.434700, 7.441200, 7.430000, 7.330900, 7.047600, 6.869100, 7.259300, 7.465200, 7.488700, 7.361200, 7.349400, 7.308100, 6.988700, 6.894200, 7.209800, 7.371900, 7.535300, 7.574400, 7.441200, 7.230700, 7.071000, 6.917900, 7.162300, 7.363800, 7.426100, 7.387400, 7.433000, 7.363900, 7.226500, 7.131000, 7.356000, 7.510700, 7.599800, 7.613300, 7.634200, 7.450100, 7.273700, 7.238000, 7.580600, 7.853700, 7.884300, 7.838000, 7.633800, 7.257300, 6.981600, 6.929500, 7.188300, 7.299100, 7.291800, 7.270700, 7.265100, 7.266300, 6.979300, 7.114600, 7.561800, 7.707700, 7.731900, 7.648600, 7.581900, 7.371500, 7.234200, 7.148400, 7.316700, 7.461400, 7.666000, 7.751800, 7.583900, 7.484200, 7.250000, 6.829700, 6.986600, 7.133000, 7.123100, 7.150100, 7.084200, 7.028000, 6.890200, 6.896200, 7.408300, 7.854300, 8.143200, 8.354800, 8.459400, 8.508000, 8.495800, 8.375300, 8.385700, 8.458800, 8.559400, 8.591000, 8.632100, 8.713100, 8.732200, 8.760500, 8.820200, 8.876600, 8.918400, 8.939500, 8.917200, 8.864200, 8.800100, 8.743100, 8.683900, 8.609400, 8.530900, 8.461800, 8.420700, 8.388600, 7.728100, 7.378700, 7.732900, 7.921300, 8.010400, 7.856800, 7.221700, 6.588900, 6.174300, 6.279800, 6.613700, 6.868500, 7.099000, 7.329600, 7.613600, 7.942900, 7.734700, 8.077500, 8.352500, 8.386400, 8.242100, 7.920700, 7.746600, 7.232900, 6.507800, 6.520100, 6.904100, 7.156900, 7.213400, 7.278900, 7.341600, 7.246400, 7.142100, 7.026100, 7.463400, 7.920300, 8.244900, 8.460200, 8.619600, 8.752200, 8.788300, 8.739900, 8.789000, 8.930400, 9.053200, 9.066700, 9.024700, 8.938000, 8.664700, 8.292900, 8.152600, 8.162100, 8.205800, 8.252800, 8.209200, 7.740300, 6.999400, 6.755100, 7.108200, 7.460600, 7.510600, 7.565600, 7.514300, 7.536900, 7.276300, 7.399900, 8.095400, 8.365200, 8.384400, 8.286100, 8.260100, 8.292600, 8.311300, 8.195800, 8.165700, 8.209500, 8.247200, 8.290800, 8.283400, 8.244300, 8.191100, 8.158600, 8.104700, 8.126100, 8.144000, 7.978100, 7.840500, 7.319500, 7.096100, 6.982700, 7.057500, 7.443600, 7.408100, 7.318700, 7.253700, 7.116100, 6.944100, 7.077500, 7.299000, 7.447500, 7.442400, 7.346500, 7.222000, 7.176400, 6.851500, 6.580900, 6.904400, 7.108400, 7.135100, 7.287700, 7.327200, 7.108600, 6.860200, 6.988600, 7.383600, 7.698500, 7.888700, 7.957800, 7.921100, 7.848000, 7.796000, 7.816400, 7.902600, 8.052600, 8.265300, 8.442600, 8.541200, 8.498000, 7.410500, 6.992800, 7.149600, 7.342800, 7.446500, 7.579700, 7.738600, 7.613000, 7.200000, 7.252000, 7.759800, 8.202400, 8.451500, 8.565800, 8.648900, 8.706700, 8.767500, 8.767700, 8.727900, 8.663000, 8.670100, 8.762300, 8.935800, 9.131400, 9.231500, 9.062100, 8.956300, 8.630800, 8.262900, 8.092000, 7.912700, 7.589800, 7.087600, 7.180100, 7.534700, 7.691200, 7.510700, 7.447400, 7.252900, 6.869700, 6.692200, 7.101300, 7.619200, 7.654200, 7.824100, 7.658000, 7.604600, 7.359800, 6.698100, 7.342500, 7.547700, 7.368100, 7.098700, 7.467900, 8.042000, 8.672500, 9.167900, 9.426700, 9.468900, 9.205300, 8.829100, 8.693600, 8.642300, 8.608400, 8.553500, 8.159400, 8.019300, 8.084000, 8.172000, 8.273400, 8.378200, 8.452100, 8.479600, 8.419200, 8.483500, 8.477800, 8.444800, 8.427700, 8.450500, 8.303900, 7.469400, 7.083100, 7.406800, 7.694200, 7.851900, 7.888400, 7.844500, 7.810500, 7.567000, 7.254800, 7.425800, 7.584700, 7.632200, 7.601600, 7.574700, 7.527600, 7.504800, 7.441200, 7.521000, 7.663500, 7.725800, 7.687400, 7.656600, 7.594400, 7.370600, 6.981400, 7.268700, 7.409000, 7.425000, 7.392400, 7.371900, 7.425000, 7.295400, 7.236200, 7.624100, 8.004500, 8.319800, 8.551800, 8.743700, 8.927700, 8.969200, 8.745800, 8.668100, 8.652000, 8.675400, 8.616400, 8.540300, 8.496300, 8.480600, 8.552800, 8.678400, 8.795200, 8.863400, 8.863100, 8.753600, 8.607000, 8.146700, 8.216800, 8.355800, 8.532000, 8.671900, 8.657600, 8.101700, 7.823200, 7.688200, 7.888800, 7.951200, 7.850000, 7.786400, 7.938300, 8.253600, 8.726000, 9.209600, 9.662400, 10.026800, 10.292300, 10.400700, 10.195900, 9.990200, 9.785200, 9.463000, 8.891800, 8.939900, 9.011800, 8.882700, 8.476100, 8.257900, 8.025700, 8.283700, 8.465000, 8.626900, 8.723400, 8.650100, 8.373000, 8.200000, 8.192900, 8.087000, 7.702800, 8.205500, 8.632900, 8.926600, 9.062000, 9.074700, 9.116100, 9.269800, 9.088100, 9.119700, 9.824400, 11.075100, 12.031300, 12.224800, 12.113600, 11.914100, 11.453700, 11.162900, 10.884000, 10.577200, 10.295600, 10.239200, 10.543900, 11.000400, 11.267600, 11.508000, 11.622900, 11.800600, 12.278900, 12.837300, 13.141700, 13.218400, 13.179800, 13.092000, 12.962200, 12.782200, 12.556900, 12.306400, 11.997700, 11.294000, 10.322700, 10.269000, 10.633000, 11.461100, 12.547400, 13.160000, 13.317000, 12.935600, 11.933100, 11.551800, 11.326800, 11.106300, 10.914800, 10.879800, 10.885100, 10.831000, 10.785400, 10.903300, 10.812800, 11.642800, 12.678800, 12.009100, 11.785800, 13.200800, 14.039000, 13.779200, 13.582500, 13.892200, 14.108100, 14.162100, 13.925300, 13.344200, 12.813700, 12.720500, 12.496900, 11.960100, 11.088800, 10.462100, 10.070000, 9.910900, 9.465300, 9.628800, 9.942400, 10.409300, 11.045900, 11.546400, 11.851000, 11.719900, 11.378600, 11.535200, 11.450500, 10.781000, 10.035500, 9.597600, 9.592600, 9.016800, 8.305700, 8.224000, 8.731300, 8.858300, 8.720400, 8.579100, 8.598100, 8.550200, 8.313500, 8.873200, 9.155300, 9.009600, 8.948400, 9.011300, 9.218500, 9.310200, 9.184200, 9.300600, 9.527600, 9.762800, 10.044100, 10.272200, 10.172600, 9.639200, 9.074600, 9.091900, 9.142500, 9.128000, 9.090300, 9.059400, 8.984000, 8.488100, 7.751900, 7.733000, 7.691000, 7.818900, 8.265800, 8.861800, 9.206500, 9.657200, 10.775100, 11.293800, 11.082800, 10.820800, 10.622400, 10.470900, 10.426800, 10.358900, 9.475300, 9.259000, 9.307000, 9.141700, 9.339200, 9.305400, 9.102300, 8.585400, 8.396200, 8.776600, 9.138300, 9.268700, 9.263400, 9.342000, 9.480000, 9.660100, 9.610600, 9.583400, 9.623300, 9.685900, 9.776600, 9.940300, 10.307900, 10.756500, 10.986500, 11.014800, 10.958900, 10.853700, 10.710500, 10.602000, 10.599000, 10.343200, 9.303100, 8.898200, 8.843300, 8.766800, 8.832400, 8.844900, 8.701100, 8.576100, 8.494100, 8.600000, 8.714300, 8.794200, 8.784000, 8.744700, 8.648800, 8.419700, 8.035900, 8.118200, 8.259100, 8.185700, 7.910600, 7.975900, 7.971400, 7.506300, 7.460900, 8.083900, 8.423600, 8.508500, 8.436100, 8.415700, 8.347700, 7.856500, 7.450000, 7.993100, 8.270100, 8.709200, 9.451200, 10.022700, 10.277700, 10.366600, 10.392700, 10.397500, 10.421900, 10.500200, 10.679300, 11.006900, 11.499800, 12.048600, 12.410400, 12.614200, 12.749700, 12.738300, 12.650900, 12.468400, 11.874000, 10.947100, 9.927300, 9.693800, 10.049200, 10.285600, 10.330500, 10.370300, 10.519800, 10.663300, 10.658400, 10.496700, 9.722000, 8.224800, 8.129900, 8.573400, 10.278100, 12.091900, 12.126300, 11.480500, 9.833800, 8.235500, 8.964500, 9.830800, 10.369200, 11.476500, 12.825200, 13.424000, 13.500900, 13.595300, 13.641200, 13.687600, 13.752400, 13.817700, 13.757800, 13.546400, 13.253600, 12.931800, 12.650900, 12.413000, 12.158600, 11.886900, 11.624800, 11.398500, 11.227500, 11.053300, 10.809700, 10.542600, 10.318500, 10.038600, 8.574700, 8.156300, 7.699500, 7.692000, 7.669500, 8.096200, 9.176000, 10.236500, 11.130800, 12.205500, 12.892700, 12.854400, 12.405200, 11.864000, 11.367900, 10.950300, 10.602000, 10.304800, 10.051100, 9.862200, 9.781200, 9.782600, 9.798900, 9.169400, 8.460700, 8.467500, 8.084800, 8.193100, 8.804800, 9.348700, 9.561600, 9.629900, 9.595100, 9.700300, 9.762300, 9.681300, 9.506300, 9.341700, 9.413600, 10.452700, 12.270400, 14.815700, 17.147300, 17.781600, 17.645700, 17.353900, 17.006700, 16.596500, 16.181500, 15.754700, 15.330800, 14.950400, 14.592500, 14.252800, 13.934700, 13.626900, 13.326200, 13.040300, 12.767700, 12.492300, 12.239700, 11.975900, 11.684400, 11.575000, 11.604400, 11.642700, 11.608200, 11.508100, 11.401800, 11.388900, 11.596600, 11.872500, 11.999300, 11.966500, 11.818400, 11.633700, 11.492900, 11.378500, 11.218900, 10.920300, 9.899800, 8.824100, 8.035600, 8.617800, 9.392500, 9.666900, 9.737300, 9.818800, 10.026900, 10.337400, 10.644400, 10.888100, 11.103000, 11.320800, 11.522800, 11.657500, 11.698600, 11.704200, 11.716300, 11.665600, 11.523400, 11.355400, 10.690800, 8.665900, 9.416200, 9.697900, 9.734200, 10.242700, 11.211100, 12.231400, 13.195400, 13.637400, 13.605700, 13.278600, 12.932600, 12.685800, 12.359100, 12.020000, 11.776000, 11.486500, 11.072000, 10.655100, 10.313300, 10.028500, 9.889300, 10.270200, 11.186600, 11.620800, 11.937500, 12.407700, 12.701700, 12.655900, 12.257300, 11.800600, 11.181100, 10.698700, 10.335300, 10.623500, 10.983700, 10.904100, 10.342700, 10.024500, 9.815000, 9.236000, 8.826100, 8.872300, 9.127100, 9.114400, 9.378900, 9.387600, 9.281900, 9.034500, 8.679600, 8.785500, 8.977800, 8.998900, 9.339800, 9.548000, 9.535000, 9.439800, 9.605900, 10.079600, 10.705300, 11.117600, 11.311800, 11.361200, 11.248100, 11.050500, 10.815100, 10.588800, 10.343100, 9.799600, 9.643900, 9.801600, 10.205000, 10.441100, 10.612300, 10.689000, 10.693700, 10.739600, 11.010300, 11.404900, 11.599300, 11.556000, 11.406500, 11.234000, 10.965300, 10.556900, 9.922500, 9.438400, 8.952400, 8.377600, 8.746500, 9.298600, 9.795800, 10.188200, 10.412200, 10.402100, 10.440600, 10.319400, 10.150900, 9.938300, 9.522000, 9.032300, 9.137400, 9.354800, 9.521000, 9.589700, 9.518900, 8.502600, 7.976000, 8.105700, 8.062900, 8.650600, 9.344100, 9.947600, 10.260600, 10.248200, 10.013300, 9.743100, 9.552800, 9.377900, 9.202600, 9.003800, 8.768500, 8.553100, 8.379800, 8.230200, 8.107800, 8.009200, 7.694700, 7.597200, 7.658100, 7.754200, 7.858100, 7.945700, 7.767800, 7.412100, 7.159100, 7.111800, 7.400200, 7.798500, 8.528500, 9.388200, 9.641200, 9.789200, 10.151600, 10.514500, 10.736400, 10.786600, 10.706900, 10.665200, 10.629000, 10.648000, 10.615200, 10.584500, 10.584000, 10.563600, 10.487200, 10.357500, 10.192800, 10.001000, 9.803700, 9.610600, 9.393900, 8.923900, 7.748000, 7.273700, 7.111500, 7.422600, 8.030500, 8.580600, 8.571900, 9.036100, 8.895700, 9.200200, 9.278100, 9.594000, 10.085500, 10.479700, 10.729100, 10.800500, 10.850600, 11.033700, 11.284500, 11.466000, 11.483000, 11.482200, 11.380700, 11.207600, 11.006500, 10.805500, 10.611200, 10.289400, 9.963100, 9.776800, 9.695200, 9.660800, 9.596800, 9.450900, 9.232200, 9.100400, 9.585500, 10.780100, 10.620800, 10.577800, 10.713600, 10.526500, 10.249700, 9.992100, 9.667100, 9.406400, 9.270000, 9.279300, 9.208800, 8.954600, 8.131300, 8.016500, 7.792700, 8.190300, 8.096800, 8.150200, 8.297600, 9.012800, 9.950900, 10.248900, 9.967400, 9.671700, 9.611200, 10.098200, 10.007600, 9.964400, 10.646600, 11.393300, 11.908800, 12.591000, 13.255400, 13.524200, 13.392500, 13.028700, 12.568000, 12.102700, 11.707600, 11.395200, 10.697700, 9.872200, 9.384200, 9.637500, 9.787000, 9.869500, 9.947500, 9.940300, 9.886500, 9.862000, 9.805600, 9.702200, 9.572500, 9.281200, 8.391600, 8.228000, 8.332700, 8.620100, 8.936200, 9.125400, 9.297500, 9.586900, 9.884000, 10.150400, 10.341600, 10.558000, 10.609000, 10.495200, 10.314500, 10.084000, 9.748600, 9.336900, 8.903400, 8.237600, 8.198300, 8.221400, 8.133700, 9.105200, 10.236700, 10.878600, 11.064900, 10.988700, 10.949300, 10.948100, 10.889400, 10.810300, 10.708900, 10.581400, 10.452200, 10.334700, 10.237300, 10.154100, 10.067200, 9.961900, 9.825700, 9.692300, 9.610400, 9.583700, 9.588700, 9.623900, 9.785600, 10.040700, 10.045200, 9.999300, 10.103900, 9.913800, 8.184900, 7.999200, 8.099700, 8.615800, 8.855400, 9.367400, 9.141100, 8.742700, 8.566900, 9.125100, 8.847100, 9.022400, 8.345300, 8.317100, 9.261900, 9.615600, 9.562600, 9.977800, 10.197500, 10.093200, 9.893400, 9.769500, 10.179900, 10.501500, 10.321200, 9.866900, 9.152100, 8.441600, 8.104300, 8.300000, 8.302700, 8.902300, 9.228400, 9.353500, 9.457000, 9.521800, 9.517400, 9.446700, 9.325400, 9.181800, 9.066500, 8.989300, 8.924100, 8.596000, 8.408100, 8.207100, 7.987900, 8.584300, 8.498300, 8.518100, 8.300900, 8.515700, 8.395000, 9.343500, 9.653500, 10.150000, 10.225500, 10.576500, 11.319200, 10.816200, 10.153100, 10.447500, 10.828500, 10.932400, 10.217500, 9.641200, 8.729100, 8.499200, 9.354600, 9.959600, 10.315600, 10.717400, 11.053900, 11.228900, 11.260200, 11.176700, 11.011500, 10.811200, 10.591400, 10.186400, 9.644800, 9.046000, 8.627500, 8.509100, 8.495500, 8.066500, 7.252600, 7.820500, 8.130800, 8.501000, 8.483300, 8.533000, 9.131300, 9.594200, 9.771400, 10.288000, 10.468000, 10.506900, 10.452300, 10.462000, 10.528100, 10.546400, 10.465400, 10.245600, 10.021000, 9.948800, 10.048600, 10.269800, 10.567300, 10.900400], - "financial_cost_total": 3.62911e+07, + "financial_cost_total": 5.29455e+07, "loss_additional": 0, "loss_array_spacing": 0, "loss_downtime": 2, @@ -16,7 +16,7 @@ "number_records": 0, "significant_wave_height": [3.211030, 3.133250, 3.322860, 3.359480, 3.331150, 3.180220, 2.996510, 3.436110, 4.270030, 4.524730, 4.346200, 4.084390, 3.855350, 3.633900, 3.405010, 3.179080, 2.943710, 2.725290, 2.526090, 2.325670, 2.144690, 1.989360, 1.841560, 1.698080, 1.567190, 1.467930, 1.460200, 1.593850, 1.784890, 2.029020, 2.232640, 2.316320, 2.253260, 2.110860, 1.974430, 1.881940, 1.813520, 1.736810, 1.643390, 1.560270, 1.512050, 1.470470, 1.401570, 1.357660, 1.387190, 1.474880, 1.648050, 1.875610, 2.021390, 2.048360, 2.019150, 1.994980, 2.026200, 2.144350, 2.332400, 2.519100, 2.674780, 2.869930, 3.186150, 3.361540, 3.334000, 3.224740, 3.148580, 3.145460, 3.057390, 3.009420, 2.994280, 2.941430, 2.871710, 2.833100, 2.882670, 3.065860, 3.314640, 3.507230, 3.565460, 3.517040, 3.387030, 3.216820, 3.010900, 2.762200, 2.541950, 2.414800, 2.456010, 2.697720, 3.027890, 3.359310, 3.299250, 3.335080, 3.479650, 3.400620, 3.566460, 3.902980, 3.641880, 3.558760, 3.762020, 3.967530, 4.148830, 4.257700, 4.705380, 4.561150, 4.346280, 4.238960, 4.135250, 3.984960, 3.816380, 3.673430, 3.548160, 3.420660, 3.282390, 3.126230, 2.942760, 2.723900, 2.499380, 2.376070, 2.476770, 2.666520, 2.722950, 2.709370, 2.813750, 2.925390, 3.124080, 3.143610, 3.081060, 2.954180, 2.746430, 2.593750, 2.478810, 2.387830, 2.384910, 2.200400, 2.030850, 1.927220, 1.871750, 1.937660, 2.705370, 3.970010, 4.576010, 4.487680, 4.536250, 4.961330, 5.324370, 5.316580, 4.992590, 4.619420, 4.793640, 5.240510, 6.092040, 6.306140, 6.014010, 5.347740, 4.773800, 4.545340, 4.693340, 5.079360, 5.303540, 5.106480, 4.816910, 4.623650, 4.452710, 4.248610, 4.223370, 4.360260, 4.429470, 4.462590, 4.410830, 4.170010, 3.818200, 3.542050, 3.324820, 3.153530, 3.031710, 2.946960, 2.901120, 2.948050, 3.148240, 3.500410, 3.836250, 3.989720, 3.948170, 3.877460, 3.881110, 3.706650, 3.483830, 3.270220, 3.075550, 2.911900, 2.764430, 2.711410, 2.791660, 2.820740, 2.947150, 3.305480, 3.357390, 3.327060, 3.212810, 3.186360, 3.922470, 4.827780, 4.961320, 4.716950, 4.389560, 4.033040, 3.738080, 3.481190, 3.246260, 3.045920, 2.864720, 2.720890, 2.573580, 2.410310, 2.269100, 2.164100, 2.073920, 2.012100, 1.987350, 1.975490, 1.952330, 1.907290, 1.834650, 1.735130, 1.633560, 1.581680, 1.638350, 1.845010, 2.210920, 2.500260, 2.773810, 3.021570, 3.279680, 3.477510, 3.482980, 3.354290, 3.175370, 3.046030, 2.974560, 2.967210, 3.006730, 3.052170, 3.046230, 2.983530, 2.890350, 2.789110, 2.677780, 2.553310, 2.423280, 2.282080, 2.126000, 1.967520, 1.808650, 1.656170, 1.653910, 1.649830, 1.736990, 1.831610, 1.846120, 1.801990, 1.794040, 1.848090, 2.063280, 2.425840, 2.740160, 2.843820, 2.791610, 2.701180, 2.652400, 2.607040, 2.525890, 2.364050, 2.188530, 2.095980, 2.092290, 2.129560, 2.154630, 2.116450, 2.087430, 2.108020, 2.247120, 2.263460, 2.112620, 2.262380, 2.542770, 2.899600, 2.465650, 2.369650, 2.597950, 2.887990, 2.872830, 2.632840, 2.548690, 2.283550, 2.240790, 2.658830, 2.760660, 2.711570, 2.664470, 2.657080, 2.686880, 2.743320, 2.889160, 3.037680, 3.089950, 3.110530, 3.165560, 3.227770, 3.187160, 3.037870, 2.854400, 2.687930, 2.524390, 2.349600, 2.213020, 2.161530, 2.150810, 2.114130, 2.035630, 1.930060, 1.839570, 2.107440, 2.248200, 2.249820, 2.256160, 2.267440, 2.222570, 2.160730, 2.090270, 2.006800, 1.896990, 1.770320, 1.650560, 1.745700, 2.204580, 2.542760, 2.679690, 2.660290, 2.640250, 3.038250, 3.436360, 3.644850, 3.687360, 3.872290, 3.999590, 4.022720, 3.987950, 3.890320, 3.954660, 4.246520, 4.815370, 5.235490, 5.312740, 5.053250, 4.645850, 4.266230, 4.095910, 4.018910, 4.140990, 4.584190, 4.910650, 4.839030, 4.592190, 4.392280, 4.225600, 4.060590, 3.947060, 3.848940, 3.723670, 3.566270, 3.375600, 3.160880, 2.934220, 2.740880, 2.646470, 2.573130, 2.602060, 2.743820, 2.808620, 2.750760, 2.693300, 2.673840, 2.645980, 2.576490, 2.484990, 2.391810, 2.300920, 2.198260, 2.084020, 1.968410, 1.876150, 1.833550, 1.838770, 1.857510, 1.848240, 1.781570, 1.694420, 1.677960, 1.772410, 1.887500, 2.031120, 2.268320, 2.532860, 2.705090, 2.749000, 2.711410, 2.633150, 2.543950, 2.461390, 2.376390, 2.276810, 2.162340, 2.039110, 1.915530, 1.800080, 1.695890, 1.611540, 1.578280, 1.637080, 1.794730, 2.028540, 2.314990, 2.528130, 2.603290, 2.608700, 2.610960, 2.584610, 2.479740, 2.274910, 2.033830, 2.018200, 2.103860, 2.106430, 2.094430, 2.114390, 2.794780, 2.849600, 2.885910, 2.774970, 2.750300, 2.865410, 3.013180, 3.066430, 3.002440, 2.854660, 2.677540, 2.528090, 2.412560, 2.306530, 2.209290, 2.138630, 2.091440, 2.130470, 2.391200, 2.290940, 2.376530, 2.252470, 2.273370, 2.540640, 2.885360, 2.732420, 2.560420, 2.428180, 2.432660, 2.529770, 2.903100, 3.646100, 4.068320, 3.955110, 3.649650, 3.381640, 3.257770, 3.175130, 3.037020, 2.829530, 2.617470, 2.431040, 2.254880, 2.085410, 1.919360, 1.801190, 1.877690, 2.275940, 2.925480, 3.397490, 3.687450, 3.885600, 4.145230, 4.396140, 4.338620, 4.212680, 4.005230, 3.763140, 3.545730, 3.500710, 3.338240, 3.164460, 3.122420, 3.185910, 3.311610, 3.432990, 3.411310, 3.237860, 3.001180, 2.768900, 2.577140, 2.421370, 2.294810, 2.199420, 2.139430, 2.124210, 2.173620, 2.401940, 2.706780, 2.926300, 3.358740, 3.734830, 3.687870, 3.501320, 3.281380, 3.054520, 2.852260, 2.713160, 2.598320, 2.458470, 2.304700, 2.206140, 2.178310, 2.260400, 2.391760, 2.732030, 3.023600, 3.187730, 3.216620, 3.121690, 3.247370, 3.451260, 3.234870, 3.031770, 2.923340, 3.195810, 3.899080, 3.817400, 3.372250, 2.977810, 2.721500, 2.547500, 2.409590, 2.293930, 2.563260, 3.353120, 4.387250, 4.541330, 4.402710, 4.209250, 4.011340, 3.827390, 3.647870, 3.451790, 3.212490, 2.899090, 2.806620, 2.900740, 3.066740, 3.666400, 4.303830, 4.507450, 4.419930, 4.413920, 4.523080, 4.392080, 4.265080, 4.214650, 4.132740, 3.950370, 3.774700, 3.678510, 3.655100, 3.665620, 3.625640, 3.499850, 3.303540, 3.068290, 2.800790, 2.526500, 2.319120, 2.332550, 2.529800, 2.663290, 2.680170, 2.663340, 2.644890, 2.660570, 2.702040, 2.785840, 2.940750, 3.146020, 3.359550, 3.497630, 3.521990, 3.605410, 3.703300, 3.661950, 3.415630, 3.447450, 4.120710, 4.335650, 4.162460, 3.950060, 3.754830, 3.667180, 3.684320, 3.734130, 3.701590, 3.435770, 3.121120, 2.830960, 2.594030, 2.531960, 2.347010, 2.286790, 2.164150, 2.041050, 1.831720, 1.646530, 1.544000, 1.469110, 1.414250, 1.418550, 1.471680, 1.512940, 1.528910, 1.534870, 1.561350, 1.631920, 1.827590, 1.715700, 1.669520, 1.722440, 1.853070, 2.188570, 2.445660, 2.436590, 2.327330, 2.201640, 2.074230, 1.969820, 1.917500, 1.917650, 2.068940, 2.176640, 2.245510, 2.399730, 2.553560, 2.524510, 2.438490, 2.317350, 2.147730, 2.030060, 1.978810, 1.998000, 2.015150, 2.077280, 2.158430, 2.215720, 2.242660, 2.245220, 2.392880, 2.791840, 2.900260, 2.808720, 2.722690, 2.656140, 2.651640, 2.679200, 2.948140, 3.373790, 3.513830, 3.427450, 3.226740, 2.972680, 2.737580, 2.527880, 2.331660, 2.161150, 2.025320, 1.917400, 1.829380, 1.756980, 1.699700, 1.664370, 1.710230, 2.049310, 2.419390, 2.582640, 2.936010, 3.243260, 3.535730, 3.697110, 3.792590, 3.793950, 3.721220, 3.678920, 3.481870, 3.622730, 3.932650, 4.376760, 4.285590, 4.012800, 4.091340, 4.426400, 4.653400, 5.132620, 5.313610, 5.368050, 5.348240, 5.249820, 5.113970, 4.983470, 4.887390, 4.810370, 4.697930, 4.551950, 4.398830, 4.245700, 4.098380, 3.959030, 3.813950, 3.667590, 3.518190, 3.374990, 3.245830, 3.124320, 2.989060, 2.821460, 2.615410, 2.601480, 2.949350, 3.010410, 3.547220, 3.980370, 4.486940, 4.814800, 5.118810, 5.201270, 5.135700, 5.048130, 4.922680, 4.701600, 4.453490, 4.220580, 3.999290, 4.020800, 3.797940, 3.659280, 3.651920, 3.803090, 3.827240, 3.982040, 4.449760, 4.634100, 4.390510, 4.052860, 3.722890, 3.465140, 3.453120, 3.631240, 3.564190, 3.360500, 3.161040, 2.989570, 2.836410, 2.712530, 2.612680, 2.534160, 2.487930, 2.477480, 2.484800, 2.468270, 2.412210, 2.381160, 2.304070, 2.233810, 2.213960, 2.362700, 3.325990, 3.451440, 3.536810, 3.755840, 3.798920, 3.495800, 3.097400, 2.864670, 2.833940, 2.810800, 2.965040, 3.240880, 3.365830, 3.236330, 3.022360, 2.842180, 2.649110, 2.447890, 2.334960, 2.412300, 2.301180, 2.145080, 2.059080, 2.133670, 2.295610, 2.470640, 2.453670, 2.474700, 2.515510, 2.479860, 2.338340, 2.127220, 1.930500, 1.788750, 1.689730, 1.646530, 1.839590, 2.177680, 2.218190, 2.230830, 2.156760, 2.035930, 1.947470, 1.930040, 1.910390, 1.846730, 1.817790, 1.825700, 1.803590, 1.767920, 1.754310, 1.743900, 1.714040, 1.662080, 1.601590, 1.545430, 1.499800, 1.463230, 1.433980, 1.452520, 1.507220, 1.539220, 1.563250, 1.592840, 1.624980, 1.664650, 1.761870, 2.232360, 2.341030, 2.132620, 2.001890, 1.933890, 1.841670, 1.789830, 1.724430, 1.671070, 1.607620, 1.562100, 1.520420, 1.478370, 1.433610, 1.381670, 1.331640, 1.287870, 1.202390, 1.112020, 1.019340, 0.944290, 0.960410, 1.154280, 1.575800, 2.125420, 2.249350, 2.207810, 2.224090, 2.267660, 2.327570, 2.414920, 2.576880, 3.047870, 3.761400, 4.310480, 4.358130, 4.167000, 3.970420, 3.814990, 3.733500, 4.016800, 3.965310, 3.708250, 3.329590, 3.117710, 2.992550, 2.862600, 3.095110, 3.366530, 3.335080, 3.109370, 2.839260, 2.719580, 2.702890, 2.734330, 2.825230, 2.984030, 2.832680, 2.590830, 2.371810, 2.247640, 2.308610, 2.510890, 2.840290, 3.262260, 3.426740, 3.294780, 3.100260, 2.930370, 2.747810, 2.546620, 2.350390, 2.193970, 2.027350, 1.839080, 1.653180, 1.495470, 1.438440, 1.719010, 2.286340, 2.910790, 3.485820, 3.761860, 3.397390, 3.091340, 2.832330, 2.723360, 2.747630, 2.842580, 2.895940, 2.939590, 3.016130, 3.092350, 3.141380, 3.110270, 3.070440, 3.032340, 2.983220, 2.960160, 2.957590, 2.959920, 2.963410, 2.963230, 2.945950, 2.920340, 2.885680, 2.809010, 2.702200, 2.600580, 2.492540, 2.461400, 2.541080, 2.588040, 2.544780, 2.368290, 2.120260, 1.891910, 1.709700, 1.588830, 1.713860, 2.197490, 2.363330, 2.325840, 2.268680, 2.158860, 2.099730, 2.173440, 2.331010, 2.336630, 2.206160, 2.035060, 1.866990, 1.720540, 1.601770, 1.507540, 1.526410, 1.690260, 2.082370, 2.192190, 2.204160, 2.131370, 2.057330, 2.081800, 2.310800, 2.518080, 2.539550, 2.437800, 2.335720, 2.226470, 2.154950, 2.133220, 2.203470, 2.312700, 2.279730, 2.158630, 1.985970, 1.804760, 1.648840, 1.540200, 1.478390, 1.541560, 1.544640, 1.520870, 1.466950, 1.405990, 1.365020, 1.325610, 1.290860, 1.285030, 1.239940, 1.210420, 1.188920, 1.172540, 1.166870, 1.168160, 1.172000, 1.154430, 1.117370, 1.078810, 1.039830, 1.006170, 0.986260, 0.985560, 1.001580, 1.066950, 1.132180, 1.190900, 1.201940, 1.296530, 1.860850, 2.610540, 2.836410, 2.797610, 2.712330, 2.593230, 2.527100, 2.419620, 2.235860, 2.186720, 2.286690, 2.327420, 2.271450, 2.038730, 1.816630, 1.628390, 1.553410, 1.673360, 1.860720, 2.043930, 2.113850, 2.044930, 1.939190, 1.908710, 1.920820, 1.924160, 2.007020, 2.070970, 1.993800, 1.891760, 1.792520, 1.703550, 1.670550, 1.634360, 1.640800, 1.663870, 1.652420, 1.651600, 1.673760, 1.648040, 1.584770, 1.511120, 1.508420, 1.519790, 1.458560, 1.382510, 1.321380, 1.267680, 1.230240, 1.189620, 1.164960, 1.133350, 1.069660, 1.023210, 1.005550, 1.031070, 1.133150, 1.287140, 1.391070, 1.460310, 1.405080, 1.373630, 1.282810, 1.252390, 1.402410, 1.569220, 1.624030, 1.609580, 1.525370, 1.434330, 1.383670, 1.432880, 1.656530, 2.088810, 2.266350, 2.256380, 2.491620, 2.858720, 2.954370, 2.964440, 2.952870, 2.922980, 2.852520, 2.761160, 2.627680, 2.472680, 2.317220, 2.189950, 2.122310, 2.221100, 2.297980, 2.413060, 2.494680, 2.519580, 2.619100, 2.656700, 2.558610, 2.442780, 2.340690, 2.240540, 2.145090, 2.085460, 2.090720, 2.133630, 2.108530, 2.048570, 1.980410, 1.975040, 1.822360, 1.689280, 1.589790, 1.518110, 1.474370, 1.467380, 1.607120, 1.728400, 1.666350, 1.718650, 1.937920, 2.269110, 2.535140, 2.566870, 2.547390, 2.496010, 2.299770, 2.135090, 2.012780, 2.003970, 2.015710, 2.022910, 2.039780, 2.051930, 2.042670, 1.998590, 1.937390, 1.874770, 1.804290, 1.735320, 1.673500, 1.619550, 1.574600, 1.537720, 1.513950, 1.504850, 1.502190, 1.557050, 1.681620, 1.798990, 1.761480, 1.640580, 1.520200, 1.414110, 1.327800, 1.337210, 1.522360, 1.725980, 1.716060, 1.594450, 1.485210, 1.391130, 1.324800, 1.464770, 1.721500, 1.711470, 1.606070, 1.546140, 1.516370, 1.561260, 1.706560, 1.776120, 1.759010, 1.718150, 1.677850, 1.644870, 1.634160, 1.622450, 1.592560, 1.535630, 1.483010, 1.608640, 1.684110, 1.619010, 1.574460, 1.643810, 1.809610, 1.955640, 2.052110, 2.046590, 2.069270, 2.113840, 2.143730, 2.144530, 2.122620, 2.083550, 2.034590, 1.991320, 2.086110, 2.354770, 2.597250, 2.583140, 2.685580, 2.615900, 2.466890, 2.338660, 2.245140, 2.180050, 2.111660, 2.034700, 1.961160, 1.900010, 1.853900, 1.818990, 1.785240, 1.745750, 1.698520, 1.640710, 1.602010, 1.589470, 1.556350, 1.543720, 1.539220, 1.544330, 1.623970, 1.748110, 1.819060, 1.911510, 2.085980, 2.180300, 2.115350, 2.061280, 1.999910, 1.902510, 1.765960, 1.649710, 1.549450, 1.439270, 1.338380, 1.280990, 1.344780, 1.479390, 1.691140, 1.923380, 2.228630, 2.410330, 2.497530, 2.543930, 2.576630, 2.421190, 2.279280, 2.129250, 2.120700, 2.188010, 2.171210, 2.177560, 2.118830, 2.035640, 2.049990, 2.171880, 2.375700, 2.712340, 2.763460, 2.539010, 2.292830, 2.126920, 1.939370, 1.855330, 2.085900, 2.439330, 2.469010, 2.513470, 2.459820, 2.215280, 2.118520, 2.457940, 2.903510, 3.353630, 3.661730, 3.519120, 3.511160, 3.330790, 3.159130, 3.099190, 3.301220, 3.544920, 3.545060, 3.441130, 3.279910, 2.919260, 2.794770, 2.898910, 3.114160, 3.326580, 3.260440, 2.999320, 2.568930, 2.164830, 1.952100, 1.994180, 2.134960, 2.259170, 2.223690, 2.135880, 2.123340, 2.092150, 2.130490, 2.372730, 2.626190, 2.806250, 2.780550, 2.684550, 2.614450, 2.463890, 2.287780, 2.196120, 2.071820, 2.032650, 1.943440, 1.833660, 1.754780, 1.698610, 1.621170, 1.575190, 1.673180, 1.748650, 1.735810, 1.692510, 1.701880, 1.718350, 1.741780, 1.826250, 2.014150, 2.176120, 2.200500, 2.120580, 2.049030, 1.968980, 1.893540, 1.841940, 2.027470, 2.170150, 2.061560, 1.888050, 1.748400, 1.673990, 1.584890, 1.545290, 1.597510, 1.603030, 1.564010, 1.542310, 1.573320, 1.708930, 1.862740, 1.914950, 1.919210, 1.969040, 1.965520, 1.922800, 1.858120, 1.827060, 1.825210, 1.845370, 1.848230, 1.878730, 1.855050, 1.774950, 1.684970, 1.667090, 1.631690, 1.569310, 1.584720, 1.709230, 1.673520, 1.614580, 1.649060, 1.723130, 1.799490, 1.872110, 2.010350, 2.190920, 2.278250, 2.238030, 2.125290, 2.083830, 1.958730, 2.000690, 2.172620, 2.327050, 2.282480, 2.062550, 1.924540, 1.812630, 1.720010, 1.738430, 1.891370, 2.042750, 2.134190, 2.174460, 2.222810, 2.201740, 2.142110, 2.206190, 2.410750, 2.556100, 2.558580, 2.376840, 2.315370, 2.182700, 1.977600, 1.941870, 2.025310, 2.138780, 2.146180, 2.017340, 1.851470, 1.698710, 1.554590, 1.414460, 1.262000, 1.172900, 1.077270, 1.033590, 1.062060, 1.165840, 1.336560, 1.660990, 1.878520, 1.989590, 2.082820, 2.190030, 2.240940, 2.232650, 2.068610, 2.053300, 2.237520, 2.604290, 2.794650, 2.684650, 2.664500, 2.416740, 2.240400, 2.296450, 2.689030, 3.215770, 3.366780, 3.086220, 2.939290, 2.720950, 2.657580, 2.762890, 3.091330, 3.390680, 3.419150, 3.267200, 3.127250, 2.892350, 2.600240, 2.495290, 2.455020, 2.344580, 2.192870, 2.111930, 2.008940, 1.898830, 1.834770, 1.761180, 1.681250, 1.603740, 1.527780, 1.455600, 1.400200, 1.358470, 1.316260, 1.268420, 1.247780, 1.221650, 1.180270, 1.145760, 1.118940, 1.110140, 1.128360, 1.187010, 1.286660, 1.472030, 1.615980, 1.684750, 1.759820, 1.767700, 1.768120, 1.833120, 1.867060, 1.899720, 1.856400, 1.788990, 1.719720, 1.665860, 1.581820, 1.600360, 1.717360, 1.833630, 1.924020, 1.958040, 2.009740, 2.055960, 2.075260, 2.111870, 2.205190, 2.449260, 2.649400, 2.655120, 2.668610, 2.668620, 2.612450, 2.711690, 2.705810, 2.854090, 2.936750, 2.758940, 2.659360, 2.499880, 2.256460, 2.160340, 2.064830, 1.980420, 1.909090, 1.893660, 1.864710, 1.843490, 1.814590, 1.742030, 1.719710, 1.787750, 1.832830, 1.860790, 1.873160, 1.992530, 2.019160, 2.071530, 2.192680, 2.296860, 2.337280, 2.332540, 2.248660, 2.105660, 1.951170, 1.996970, 2.143120, 2.289000, 2.305540, 2.163250, 1.989820, 1.924440, 1.881320, 1.947430, 2.177430, 2.440700, 2.524240, 2.353770, 2.232930, 2.129900, 2.065680, 2.133120, 2.440810, 2.782670, 2.794550, 2.631050, 2.577640, 2.477200, 2.390650, 2.492160, 2.770030, 2.978620, 3.005800, 2.839450, 2.637580, 2.366950, 2.158980, 2.140670, 2.274120, 2.396670, 2.448350, 2.404770, 2.378010, 2.319090, 2.246970, 2.252720, 2.232810, 2.437840, 2.598790, 2.438870, 2.293560, 2.265900, 2.134240, 2.102090, 2.111240, 2.055690, 1.967710, 1.916110, 1.818310, 1.756080, 1.709840, 1.689290, 1.677150, 1.702890, 1.733360, 1.778920, 1.848470, 1.958360, 1.952920, 1.920780, 1.978450, 2.031940, 2.094050, 2.031500, 1.936220, 1.907450, 1.873840, 1.842180, 1.851180, 1.851230, 1.840820, 1.836270, 1.772660, 1.693770, 1.613680, 1.548530, 1.509900, 1.462650, 1.423170, 1.418700, 1.415530, 1.414530, 1.434330, 1.419280, 1.399570, 1.405300, 1.402450, 1.391870, 1.415650, 1.437710, 1.398870, 1.401520, 1.521950, 1.633960, 1.684380, 1.682130, 1.629680, 1.604640, 1.505600, 1.459470, 1.616700, 1.813990, 1.919200, 1.962630, 1.900180, 1.780710, 1.722910, 1.734360, 1.818120, 1.917240, 1.891980, 1.848850, 1.835460, 1.823070, 1.805320, 1.822220, 1.875370, 1.949200, 1.906740, 1.801120, 1.718560, 1.680810, 1.620290, 1.573930, 1.612030, 1.768640, 1.879520, 1.855780, 1.788200, 1.715100, 1.670930, 1.610950, 1.637190, 1.772720, 1.792510, 1.757390, 1.781350, 1.743460, 1.659350, 1.640360, 1.655740, 1.655900, 1.580490, 1.504060, 1.477030, 1.531650, 1.605830, 1.682960, 1.770020, 1.830010, 1.811300, 1.744340, 1.716150, 1.733020, 1.741200, 1.806240, 1.929050, 2.033910, 2.100450, 2.102650, 2.077950, 2.022220, 1.898310, 1.943010, 2.099010, 2.146040, 1.931960, 1.681540, 1.530540, 1.467850, 1.493110, 1.615570, 1.853220, 2.025840, 2.001260, 1.896270, 1.811580, 1.753470, 1.704980, 1.778830, 1.894050, 1.892900, 1.824670, 1.809190, 1.821770, 1.810670, 1.791430, 1.804960, 1.727680, 1.698980, 1.626520, 1.501760, 1.402370, 1.362950, 1.394700, 1.466740, 1.607830, 1.763130, 1.846750, 1.891210, 1.896170, 1.862610, 1.818910, 1.807620, 1.782160, 1.785250, 1.776340, 1.776580, 1.749380, 1.744140, 1.776230, 1.771020, 1.739350, 1.692780, 1.636740, 1.582030, 1.529200, 1.485430, 1.441750, 1.391410, 1.343090, 1.299290, 1.257580, 1.218270, 1.184070, 1.154060, 1.122630, 1.088670, 1.115400, 1.120900, 1.026750, 0.953790, 0.899310, 0.877260, 0.934010, 1.034580, 1.144480, 1.147940, 1.043210, 0.945670, 0.868220, 0.817190, 0.787820, 0.772170, 0.801950, 0.794280, 0.782000, 0.781100, 0.807470, 0.919670, 1.033280, 1.127510, 1.316510, 1.402640, 1.395570, 1.376850, 1.355780, 1.382880, 1.405100, 1.469680, 1.525930, 1.642420, 1.764010, 1.923810, 2.001080, 1.998320, 1.988760, 2.011890, 2.015850, 2.004420, 2.033010, 2.062090, 1.999190, 1.972440, 1.955610, 1.856670, 1.815780, 1.805030, 1.764750, 1.711680, 1.662540, 1.606300, 1.542190, 1.566600, 1.757550, 2.040630, 2.162980, 2.105160, 1.941550, 1.819380, 1.688860, 1.707680, 1.821130, 2.149380, 2.231460, 2.164260, 2.053410, 1.903040, 1.770170, 1.679530, 1.642130, 1.637580, 1.620960, 1.613050, 1.641490, 1.663270, 1.675550, 1.648360, 1.640840, 1.631740, 1.647590, 1.720690, 1.766970, 1.846720, 1.895510, 1.950660, 2.122090, 2.174730, 2.296200, 2.400760, 2.284500, 2.091010, 1.976400, 2.057220, 2.269800, 2.402880, 2.289560, 2.142540, 1.959010, 1.709300, 1.536410, 1.473600, 1.546230, 1.801270, 1.902210, 1.848100, 1.817420, 1.789950, 1.751640, 1.789830, 1.877590, 1.803250, 1.617050, 1.479070, 1.398400, 1.359750, 1.340050, 1.343970, 1.450930, 1.497700, 1.534120, 1.600290, 1.653550, 1.683700, 1.670930, 1.642390, 1.824120, 2.005820, 1.948210, 1.828280, 1.707570, 1.587350, 1.579640, 1.739630, 2.074240, 2.326640, 2.277190, 2.202200, 2.161130, 2.129500, 2.054740, 1.968350, 1.876390, 1.730400, 1.637970, 1.605160, 1.565790, 1.544440, 1.550650, 1.573020, 1.596410, 1.620100, 1.604440, 1.633430, 1.773230, 1.894310, 1.940290, 1.978000, 2.136120, 2.370520, 2.464450, 2.352750, 2.203070, 2.087720, 2.034040, 2.090030, 2.522810, 3.060050, 2.974720, 2.592470, 2.403790, 2.114760, 2.015460, 1.914790, 2.356570, 2.783250, 2.464040, 2.123580, 1.985350, 1.779540, 1.655780, 1.693050, 1.754510, 1.769520, 1.731980, 1.716830, 1.764320, 1.751560, 1.715020, 1.692120, 1.669080, 1.669150, 1.645480, 1.638500, 1.606640, 1.579100, 1.568570, 1.551120, 1.522080, 1.492840, 1.442590, 1.395740, 1.349290, 1.303370, 1.257990, 1.243560, 1.362120, 1.515900, 1.532990, 1.539420, 1.532240, 1.506670, 1.501150, 1.483670, 1.505310, 1.584210, 1.595660, 1.569350, 1.538700, 1.524030, 1.472870, 1.440080, 1.450120, 1.476060, 1.545520, 1.611230, 1.647380, 1.610790, 1.536270, 1.523200, 1.576940, 1.668340, 1.638050, 1.499350, 1.377860, 1.319480, 1.287160, 1.228150, 1.186430, 1.152380, 1.069750, 1.001220, 0.959330, 0.943330, 0.939980, 0.949790, 1.104350, 1.454550, 1.602700, 1.675650, 1.659340, 1.626670, 1.639580, 1.615210, 1.558390, 1.502700, 1.457310, 1.419800, 1.386280, 1.368530, 1.400390, 1.445950, 1.514580, 1.522130, 1.498180, 1.448510, 1.405760, 1.387040, 1.492510, 1.658320, 1.870740, 1.939000, 1.889810, 1.856940, 1.788410, 1.627280, 1.477140, 1.364970, 1.300700, 1.272540, 1.260960, 1.258750, 1.303070, 1.385510, 1.424470, 1.449860, 1.480770, 1.532910, 1.508960, 1.467140, 1.424890, 1.422760, 1.419600, 1.424160, 1.349420, 1.275360, 1.210520, 1.164790, 1.147930, 1.160680, 1.169450, 1.141580, 1.113540, 1.132490, 1.062400, 1.023170, 1.021390, 1.045470, 1.075390, 1.087500, 1.074180, 1.158440, 1.231060, 1.251060, 1.414890, 1.827300, 2.295370, 2.551530, 2.572880, 2.484950, 2.296740, 2.085850, 1.934810, 1.837330, 1.806040, 1.895810, 2.087060, 2.316940, 2.482210, 2.574180, 2.644530, 2.813420, 3.066050, 3.245460, 3.299720, 3.278490, 3.219170, 3.125680, 3.000170, 2.859600, 2.717400, 2.570780, 2.468760, 2.450980, 2.346300, 2.327740, 2.510940, 2.932480, 3.369940, 3.544010, 3.516610, 3.509670, 3.353450, 3.132180, 2.932750, 2.803860, 2.708320, 2.689740, 2.673760, 2.745250, 2.786370, 2.757930, 2.760220, 2.812600, 2.636220, 2.446330, 2.532990, 2.574370, 2.419160, 2.353090, 2.413510, 2.464460, 2.513000, 2.504080, 2.460890, 2.439770, 2.386790, 2.326040, 2.262720, 2.240520, 2.251900, 2.301530, 2.313360, 2.360520, 2.351880, 2.347930, 2.535180, 2.807820, 3.001180, 3.024150, 2.977010, 2.895010, 2.659790, 2.441230, 2.318340, 2.286990, 2.297730, 2.302400, 2.465530, 2.795840, 3.094620, 3.147560, 2.969450, 2.887660, 2.872030, 2.738310, 2.683250, 2.846040, 2.914170, 2.664760, 2.260410, 2.028380, 1.928960, 1.860280, 1.839460, 1.880620, 1.863180, 1.803220, 1.772750, 1.787510, 1.814410, 1.829270, 1.858970, 1.893800, 1.808210, 1.710780, 1.620370, 1.526460, 1.463650, 1.487360, 1.537160, 1.587810, 1.509080, 1.402140, 1.392050, 1.483060, 1.671330, 1.833490, 1.982990, 2.286890, 2.587290, 2.603400, 2.513620, 2.428530, 2.365450, 2.349180, 2.447640, 2.759720, 2.921140, 2.912760, 2.964600, 2.856900, 2.731970, 2.667580, 2.721250, 2.878400, 2.797190, 2.590170, 2.362350, 2.287410, 2.258270, 2.214990, 2.187880, 2.206480, 2.243150, 2.248870, 2.193480, 2.073800, 1.965680, 1.946820, 2.011720, 2.067770, 2.072190, 2.028620, 1.938000, 1.818450, 1.716460, 1.708670, 1.808190, 1.995720, 2.103220, 2.136430, 2.175030, 2.215500, 2.181120, 2.170270, 2.170170, 2.118850, 2.071950, 2.090210, 2.149280, 2.143900, 2.046950, 1.943160, 1.968450, 2.032580, 2.041350, 2.004650, 1.961460, 1.986290, 1.948110, 1.871690, 1.942870, 2.147170, 2.192710, 2.123710, 2.029950, 2.019750, 1.997920, 1.954760, 1.959780, 2.159850, 2.206440, 2.096200, 2.021530, 2.089950, 2.249940, 2.345310, 2.353220, 2.294130, 2.213470, 2.132660, 2.071770, 2.040080, 2.052800, 2.125210, 2.253850, 2.394200, 2.483740, 2.500290, 2.471830, 2.407400, 2.325870, 2.279120, 2.274620, 2.291770, 2.411930, 2.377990, 2.341190, 2.337090, 2.338020, 2.400260, 2.466690, 2.458130, 2.343140, 2.180690, 2.267350, 2.261810, 2.317590, 2.568950, 3.323410, 3.549670, 3.299160, 3.115370, 3.154070, 2.882960, 2.838520, 2.824070, 3.310550, 4.162080, 4.742430, 5.012210, 5.075780, 5.030700, 4.924230, 4.795120, 4.689570, 4.589880, 4.452020, 4.275850, 4.095630, 3.905550, 3.749370, 3.615690, 3.439650, 3.249640, 3.080910, 2.957200, 2.841880, 2.697180, 2.544390, 2.399440, 2.263600, 2.515810, 2.215760, 2.135600, 2.124960, 1.885900, 1.631850, 1.542740, 1.841330, 2.249060, 2.646780, 3.069890, 3.211960, 3.042690, 2.757070, 2.487920, 2.260940, 2.075630, 1.918630, 1.778400, 1.668080, 1.583000, 1.521500, 1.485800, 1.553160, 1.737610, 1.789210, 1.907610, 2.039620, 2.217300, 2.262800, 2.290490, 2.346980, 2.369310, 2.298530, 2.172810, 1.998330, 1.831900, 1.716110, 1.676170, 1.898190, 2.419470, 3.083630, 4.205870, 5.451930, 5.998960, 5.944680, 5.671380, 5.356730, 5.064120, 4.770210, 4.477800, 4.175690, 3.886780, 3.623500, 3.374940, 3.134050, 2.906060, 2.694260, 2.495780, 2.312780, 2.182490, 2.192630, 2.353640, 2.488350, 2.534250, 2.539740, 2.517240, 2.476230, 2.430700, 2.397500, 2.429550, 2.546600, 2.653290, 2.684530, 2.641490, 2.548990, 2.452970, 2.364640, 2.260070, 2.133440, 2.074650, 2.017930, 2.122340, 2.386660, 2.293320, 2.209360, 2.192520, 2.223420, 2.288800, 2.375160, 2.455590, 2.507880, 2.537690, 2.567150, 2.621590, 2.690590, 2.731640, 2.736100, 2.716050, 2.665780, 2.589930, 2.508840, 2.447170, 2.693470, 2.508520, 2.395930, 2.477790, 2.839010, 3.307340, 3.623350, 3.977850, 4.188690, 4.118940, 3.838650, 3.545080, 3.300240, 3.038990, 2.809590, 2.629140, 2.425900, 2.189910, 1.965000, 1.762700, 1.640100, 1.670250, 1.802460, 2.053880, 2.594400, 3.209900, 3.509570, 3.539560, 3.418550, 3.253180, 3.017200, 2.830050, 2.654010, 2.506050, 2.323550, 2.205750, 2.216930, 2.396880, 2.509390, 2.504960, 2.572930, 2.686470, 2.686320, 2.565830, 2.540320, 2.467070, 2.429770, 2.485510, 2.535190, 2.667000, 2.716180, 2.590840, 2.576740, 2.461230, 2.373410, 2.396890, 2.529910, 2.657360, 2.765470, 2.801580, 2.804690, 2.785620, 2.704140, 2.579400, 2.422660, 2.246530, 2.078460, 2.001530, 2.101120, 2.299710, 2.478420, 2.532780, 2.771090, 2.839730, 2.756530, 2.671270, 2.629190, 2.683400, 2.826780, 2.917130, 2.892720, 2.821440, 2.792330, 2.734880, 2.549890, 2.387040, 2.241570, 2.181990, 2.235690, 2.272480, 2.354960, 2.488620, 2.650240, 2.953970, 3.370080, 3.265930, 3.018090, 3.003180, 2.901210, 2.689720, 2.812700, 2.818220, 2.811980, 2.704260, 2.542660, 2.370530, 2.404110, 2.549250, 2.573560, 2.732900, 2.932650, 3.118660, 3.195490, 3.014000, 2.695530, 2.437310, 2.257240, 2.108820, 1.965670, 1.809970, 1.677140, 1.601160, 1.519560, 1.416350, 1.311950, 1.224580, 1.194660, 1.237490, 1.234720, 1.184180, 1.131880, 1.088870, 1.054080, 1.044680, 1.083690, 1.265150, 1.444370, 1.624290, 1.996340, 2.427080, 2.452760, 2.481150, 2.640680, 2.770160, 2.803300, 2.801660, 2.799150, 2.855200, 2.915100, 2.990440, 2.939880, 2.829930, 2.738130, 2.644700, 2.519390, 2.380840, 2.242970, 2.114120, 1.989000, 1.865230, 1.748880, 1.629330, 1.474540, 1.437840, 1.388120, 1.383190, 1.607310, 1.991520, 2.365620, 2.668030, 2.709020, 2.895260, 2.870540, 2.730970, 2.590210, 2.549990, 2.597990, 2.594490, 2.521960, 2.453350, 2.440860, 2.480900, 2.519570, 2.517530, 2.450050, 2.352200, 2.246740, 2.149530, 2.067730, 1.998210, 1.953600, 1.912850, 1.845090, 1.759060, 1.673550, 1.605270, 1.546880, 1.484120, 1.423870, 1.429140, 1.599950, 2.091880, 2.396130, 2.212860, 1.953440, 1.727820, 1.567000, 1.478300, 1.378360, 1.248640, 1.144530, 1.184460, 1.257140, 1.416590, 1.408420, 1.442970, 1.443870, 1.521790, 1.585390, 1.550770, 1.513940, 1.655940, 1.923290, 2.207840, 2.448510, 2.674280, 2.766230, 3.061530, 3.481620, 3.500850, 3.329820, 3.180450, 3.239630, 3.656200, 3.928900, 3.889390, 3.663080, 3.388380, 3.141500, 2.943400, 2.785760, 2.729200, 2.798930, 2.810920, 2.558030, 2.288640, 2.148050, 2.115140, 2.092830, 2.048330, 2.045250, 2.060420, 2.037890, 1.977350, 1.903760, 1.925030, 1.881290, 1.797090, 1.821600, 1.897520, 1.947150, 2.012350, 2.098410, 2.160550, 2.250330, 2.389110, 2.557600, 2.629970, 2.574870, 2.462900, 2.334910, 2.222320, 2.135170, 2.067890, 2.118250, 2.035810, 1.932880, 2.002230, 2.550160, 2.935370, 3.172630, 3.260860, 3.166860, 3.048140, 3.010400, 2.978940, 2.896380, 2.780280, 2.656180, 2.548890, 2.457520, 2.372960, 2.303170, 2.247060, 2.189560, 2.114070, 2.024400, 1.941410, 1.876100, 1.826250, 1.818720, 1.825730, 1.856600, 1.931860, 1.982570, 1.966960, 1.975970, 2.683650, 2.983300, 2.252130, 2.203470, 2.616210, 2.737400, 2.628980, 2.502790, 2.506240, 2.479470, 2.577450, 2.548700, 2.747670, 3.120480, 3.530270, 3.616430, 3.703310, 3.567480, 3.368520, 3.199860, 3.078290, 3.120090, 3.281160, 3.295450, 3.175110, 2.962130, 2.773600, 2.755230, 2.695830, 2.670630, 2.475750, 2.101860, 1.911990, 1.856810, 1.859540, 1.864060, 1.843010, 1.801940, 1.753750, 1.699690, 1.643430, 1.575800, 1.464570, 1.452510, 1.499460, 1.646500, 1.862330, 1.891780, 2.049950, 2.125800, 2.122570, 2.046040, 2.226090, 2.337350, 2.426610, 2.479070, 2.456080, 2.622340, 2.515950, 2.620300, 2.770870, 2.613260, 2.367810, 2.210040, 2.269910, 2.408450, 2.715790, 2.956910, 3.211860, 3.238240, 3.164710, 3.187050, 3.231030, 3.209790, 3.130260, 3.000960, 2.847220, 2.697140, 2.529270, 2.348090, 2.200470, 2.120080, 2.167170, 2.316770, 2.459090, 2.735560, 3.130970, 2.789900, 2.803720, 3.011900, 3.022440, 3.502750, 3.928190, 4.052530, 4.133340, 3.991670, 3.797980, 3.604190, 3.372520, 3.144440, 2.926140, 2.731160, 2.574530, 2.465450, 2.367050, 2.279590, 2.231460, 2.225320, 2.243310, 2.277280], "system_capacity": 28600, - "total_operating_cost": 5.43132e+06, + "total_operating_cost": 6.89049e+06, "wave_power_matrix": [ [0.000000, 0.500000, 1.500000, 2.500000, 3.500000, 4.500000, 5.500000, 6.500000, 7.500000, 8.500000, 9.500000, 10.500000, 11.500000, 12.500000, 13.500000, 14.500000, 15.500000, 16.500000, 17.500000, 18.500000, 19.500000, 20.500000], [0.250000, 0.000000, 0.000000, 0.000000, 0.000000, 0.400000, 0.600000, 0.800000, 1.000000, 1.100000, 1.100000, 1.000000, 0.800000, 0.700000, 0.600000, 0.500000, 0.400000, 0.300000, 0.300000, 0.200000, 0.200000, 0.000000], diff --git a/api/api_autogen/library/defaults/Pvwattsv8_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/Pvwattsv8_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json index 4a60de578..a63f4db41 100644 --- a/api/api_autogen/library/defaults/Pvwattsv8_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/Pvwattsv8_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json @@ -52,7 +52,7 @@ "adjust_timeindex": [0.000000] }, "HybridCosts": { - "degradation": [0.500000], + "degradation": [0.000000], "om_capacity": [22.000000], "om_capacity_escal": 0, "om_fixed": [0.000000], diff --git a/api/api_autogen/library/defaults/Pvwattsv8_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Pvwattsv8_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json index 19c133b30..7770f26d3 100644 --- a/api/api_autogen/library/defaults/Pvwattsv8_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Pvwattsv8_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json @@ -52,7 +52,7 @@ "adjust_timeindex": [0.000000] }, "HybridCosts": { - "degradation": [0.500000], + "degradation": [0.000000], "land_area": 433.518, "om_capacity": [19.000000], "om_capacity_escal": 0, diff --git a/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindBatteryHybridHostDeveloper.json index b3c620de9..87e5be085 100644 --- a/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindBatteryHybridHostDeveloper.json @@ -52,7 +52,7 @@ "adjust_timeindex": [0.000000] }, "HybridCosts": { - "degradation": [0.500000], + "degradation": [0.000000], "om_capacity": [22.000000], "om_capacity_escal": 0, "om_fixed": [0.000000], diff --git a/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindBatteryHybridSingleOwner.json index 19c133b30..7770f26d3 100644 --- a/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindBatteryHybridSingleOwner.json @@ -52,7 +52,7 @@ "adjust_timeindex": [0.000000] }, "HybridCosts": { - "degradation": [0.500000], + "degradation": [0.000000], "land_area": 433.518, "om_capacity": [19.000000], "om_capacity_escal": 0, diff --git a/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindFuelCellBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindFuelCellBatteryHybridHostDeveloper.json index b3c620de9..87e5be085 100644 --- a/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindFuelCellBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindFuelCellBatteryHybridHostDeveloper.json @@ -52,7 +52,7 @@ "adjust_timeindex": [0.000000] }, "HybridCosts": { - "degradation": [0.500000], + "degradation": [0.000000], "om_capacity": [22.000000], "om_capacity_escal": 0, "om_fixed": [0.000000], diff --git a/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindFuelCellBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindFuelCellBatteryHybridSingleOwner.json index 674864dc8..bce86e17c 100644 --- a/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindFuelCellBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Pvwattsv8_PVWattsWindFuelCellBatteryHybridSingleOwner.json @@ -52,7 +52,7 @@ "adjust_timeindex": [0.000000] }, "HybridCosts": { - "degradation": [0.500000], + "degradation": [0.000000], "land_area": 433.518, "om_capacity": [19.000000], "om_capacity_escal": 0, diff --git a/api/api_autogen/library/defaults/Saleleaseback_BiopowerSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_BiopowerSaleLeaseback.json index 2506737f7..c87c8cb64 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_BiopowerSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_BiopowerSaleLeaseback.json @@ -78,7 +78,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -91,36 +91,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 95, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 2, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 200180869.980705, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, diff --git a/api/api_autogen/library/defaults/Saleleaseback_CustomGenerationBatterySaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_CustomGenerationBatterySaleLeaseback.json index ac3a890ef..f73fd72b8 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_CustomGenerationBatterySaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_CustomGenerationBatterySaleLeaseback.json @@ -101,29 +101,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 43071878.060932, 36.646946, 0.000000, 0.000000, 0.000000], + [2.000000, 74460094.415280, 63.353054, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, diff --git a/api/api_autogen/library/defaults/Saleleaseback_CustomGenerationProfileSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_CustomGenerationProfileSaleLeaseback.json index adeeba1e0..ef1522b9d 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_CustomGenerationProfileSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_CustomGenerationProfileSaleLeaseback.json @@ -87,7 +87,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 @@ -95,28 +95,33 @@ "Depreciation": { "depr_alloc_custom_percent": 0, "depr_alloc_macrs_15_percent": 0, - "depr_alloc_macrs_5_percent": 0, + "depr_alloc_macrs_5_percent": 100, "depr_alloc_sl_15_percent": 0, - "depr_alloc_sl_20_percent": 100, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 109200000.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 0, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 0, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 0, diff --git a/api/api_autogen/library/defaults/Saleleaseback_DSLFSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_DSLFSaleLeaseback.json index 678c56481..bbbdcee19 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_DSLFSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_DSLFSaleLeaseback.json @@ -77,7 +77,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -90,36 +90,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 95, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 2, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 374526904.223720, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, diff --git a/api/api_autogen/library/defaults/Saleleaseback_EmpiricalTroughSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_EmpiricalTroughSaleLeaseback.json index 38110a10f..c498f2e02 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_EmpiricalTroughSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_EmpiricalTroughSaleLeaseback.json @@ -77,7 +77,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -90,36 +90,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 95, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 2, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 528447654.277088, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, diff --git a/api/api_autogen/library/defaults/Saleleaseback_FlatPlatePVSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_FlatPlatePVSaleLeaseback.json index 3403b22bd..cc7d9078c 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_FlatPlatePVSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_FlatPlatePVSaleLeaseback.json @@ -86,38 +86,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 112067706.752261, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, diff --git a/api/api_autogen/library/defaults/Saleleaseback_GenericCSPSystemSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_GenericCSPSystemSaleLeaseback.json index 8a5a7d21c..3a6ac1274 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_GenericCSPSystemSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_GenericCSPSystemSaleLeaseback.json @@ -77,7 +77,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -90,36 +90,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 707496771.440205, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, diff --git a/api/api_autogen/library/defaults/Saleleaseback_GeothermalPowerSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_GeothermalPowerSaleLeaseback.json index bba2dbe82..264c447ff 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_GeothermalPowerSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_GeothermalPowerSaleLeaseback.json @@ -92,29 +92,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 147483561.649419, 100.000000, 1.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, @@ -230,7 +235,7 @@ "rate_escalation": [0.000000] }, "SaleLeaseback": { - "construction_financing_cost": 2.39559e+07, + "construction_financing_cost": 1.81405e+07, "cost_dev_fee_percent": 3, "cost_equity_closing": 300000, "cost_other_financing": 0, @@ -241,11 +246,11 @@ "salvage_percentage": 0, "sponsor_operating_margin": 20, "sponsor_operating_margin_escalation": 2, - "system_recapitalization_cost": 8.68415e+07, + "system_recapitalization_cost": 5.06036e+07, "system_use_lifetime_output": 1, "system_use_recapitalization": 1, "tax_investor_required_lease_reserve": 6, - "total_installed_cost": 1.94764e+08 + "total_installed_cost": 1.47484e+08 }, "UtilityBill": { }, diff --git a/api/api_autogen/library/defaults/Saleleaseback_HighXConcentratingPVSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_HighXConcentratingPVSaleLeaseback.json index f4e526bd5..ace61a170 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_HighXConcentratingPVSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_HighXConcentratingPVSaleLeaseback.json @@ -75,7 +75,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -88,36 +88,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 95, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 2, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 6121581.087924, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, diff --git a/api/api_autogen/library/defaults/Saleleaseback_MSLFSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_MSLFSaleLeaseback.json index b63967e39..a370d9351 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_MSLFSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_MSLFSaleLeaseback.json @@ -77,7 +77,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -90,36 +90,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 583515416.089221, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, diff --git a/api/api_autogen/library/defaults/Saleleaseback_MSPTSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_MSPTSaleLeaseback.json index 01e0e18df..573979c10 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_MSPTSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_MSPTSaleLeaseback.json @@ -75,7 +75,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -88,36 +88,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 662392400.385614, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, diff --git a/api/api_autogen/library/defaults/Saleleaseback_PVBatterySaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_PVBatterySaleLeaseback.json index d4e0d0a94..7d5c20bf3 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_PVBatterySaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_PVBatterySaleLeaseback.json @@ -102,29 +102,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 113413206.804582, 58.886493, 0.000000, 0.000000, 0.000000], + [2.000000, 79183092.057804, 41.113507, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, diff --git a/api/api_autogen/library/defaults/Saleleaseback_PVWattsBatterySaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_PVWattsBatterySaleLeaseback.json index 79eae7b0e..fb978bb99 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_PVWattsBatterySaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_PVWattsBatterySaleLeaseback.json @@ -102,29 +102,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 114413992.974081, 59.405878, 0.000000, 0.000000, 0.000000], + [2.000000, 78183099.136044, 40.594122, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, diff --git a/api/api_autogen/library/defaults/Saleleaseback_PVWattsSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_PVWattsSaleLeaseback.json index 0dfac901f..6cce0994c 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_PVWattsSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_PVWattsSaleLeaseback.json @@ -86,38 +86,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 112068500.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, @@ -224,7 +229,7 @@ "pbi_uti_term": 0 }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0], "system_capacity": 100000 }, diff --git a/api/api_autogen/library/defaults/Saleleaseback_PhysicalTroughSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_PhysicalTroughSaleLeaseback.json index 45611a449..1fba15eb4 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_PhysicalTroughSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_PhysicalTroughSaleLeaseback.json @@ -75,7 +75,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -88,36 +88,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 566890333.869303, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, diff --git a/api/api_autogen/library/defaults/Saleleaseback_StandaloneBatterySaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_StandaloneBatterySaleLeaseback.json index d1fc3c2a9..51db06aa5 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_StandaloneBatterySaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_StandaloneBatterySaleLeaseback.json @@ -96,29 +96,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 78183099.136044, 100.000000, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, diff --git a/api/api_autogen/library/defaults/Saleleaseback_WindPowerSaleLeaseback.json b/api/api_autogen/library/defaults/Saleleaseback_WindPowerSaleLeaseback.json index c4307ae4f..bc978e719 100644 --- a/api/api_autogen/library/defaults/Saleleaseback_WindPowerSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Saleleaseback_WindPowerSaleLeaseback.json @@ -83,38 +83,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 317480000.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, "depr_itc_fed_macrs_5": 1, diff --git a/api/api_autogen/library/defaults/SingleownerHeat_DSGLIPHSingleOwner.json b/api/api_autogen/library/defaults/SingleownerHeat_DSGLIPHSingleOwner.json index c50c2b950..368f2e8b8 100644 --- a/api/api_autogen/library/defaults/SingleownerHeat_DSGLIPHSingleOwner.json +++ b/api/api_autogen/library/defaults/SingleownerHeat_DSGLIPHSingleOwner.json @@ -104,7 +104,7 @@ "itc_sta_percent_maxvalue": [1.000000], "ptc_fed_amount_heat_btu": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount_heat_btu": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 @@ -215,22 +215,22 @@ "depr_alloc_sl_20_percent": 3, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 0, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, diff --git a/api/api_autogen/library/defaults/SingleownerHeat_MSLFIPHSingleOwner.json b/api/api_autogen/library/defaults/SingleownerHeat_MSLFIPHSingleOwner.json index 2f144c5c6..23500222d 100644 --- a/api/api_autogen/library/defaults/SingleownerHeat_MSLFIPHSingleOwner.json +++ b/api/api_autogen/library/defaults/SingleownerHeat_MSLFIPHSingleOwner.json @@ -104,7 +104,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount_heat_btu": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount_heat_btu": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 @@ -215,22 +215,22 @@ "depr_alloc_sl_20_percent": 3, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 0, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, diff --git a/api/api_autogen/library/defaults/SingleownerHeat_MSPTIPHSingleOwner.json b/api/api_autogen/library/defaults/SingleownerHeat_MSPTIPHSingleOwner.json index c1ff33469..67a201e01 100644 --- a/api/api_autogen/library/defaults/SingleownerHeat_MSPTIPHSingleOwner.json +++ b/api/api_autogen/library/defaults/SingleownerHeat_MSPTIPHSingleOwner.json @@ -104,7 +104,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount_heat_btu": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount_heat_btu": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 @@ -215,22 +215,22 @@ "depr_alloc_sl_20_percent": 3, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 0, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, diff --git a/api/api_autogen/library/defaults/SingleownerHeat_PhysicalTroughIPHSingleOwner.json b/api/api_autogen/library/defaults/SingleownerHeat_PhysicalTroughIPHSingleOwner.json index 4f8d66397..99aa312bf 100644 --- a/api/api_autogen/library/defaults/SingleownerHeat_PhysicalTroughIPHSingleOwner.json +++ b/api/api_autogen/library/defaults/SingleownerHeat_PhysicalTroughIPHSingleOwner.json @@ -104,7 +104,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount_heat_btu": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount_heat_btu": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 @@ -215,22 +215,22 @@ "depr_alloc_sl_20_percent": 3, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 0, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_BiopowerSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_BiopowerSingleOwner.json index eb956571f..b9cc18002 100644 --- a/api/api_autogen/library/defaults/Singleowner_BiopowerSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_BiopowerSingleOwner.json @@ -98,7 +98,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -111,36 +111,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 200180869.980705, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_CustomGenerationBatterySingleOwner.json b/api/api_autogen/library/defaults/Singleowner_CustomGenerationBatterySingleOwner.json index aa2f8fd12..537adf73b 100644 --- a/api/api_autogen/library/defaults/Singleowner_CustomGenerationBatterySingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_CustomGenerationBatterySingleOwner.json @@ -121,29 +121,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 43071878.060932, 36.646946, 0.000000, 0.000000, 0.000000], + [2.000000, 74460094.415280, 63.353054, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json index 9f663f29b..2fa57a1f1 100644 --- a/api/api_autogen/library/defaults/Singleowner_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json @@ -115,23 +115,32 @@ "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 112068500.000000, 18.105243, 0.000000, 0.000000, 0.000000], + [2.000000, 317480100.000000, 51.290543, 0.000000, 0.000000, 0.000000], + [3.000000, 74460094.415280, 12.029411, 1.000000, 1.000000, 0.000000], + [4.000000, 2100000.000000, 0.339266, 1.000000, 0.000000, 0.000000], + [5.000000, 112875000.000000, 18.235537, 0.000000, 0.000000, 0.000000], + [6.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_CustomGenerationProfileSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_CustomGenerationProfileSingleOwner.json index fd7903894..c781da797 100644 --- a/api/api_autogen/library/defaults/Singleowner_CustomGenerationProfileSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_CustomGenerationProfileSingleOwner.json @@ -107,7 +107,7 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 @@ -115,28 +115,33 @@ "Depreciation": { "depr_alloc_custom_percent": 0, "depr_alloc_macrs_15_percent": 0, - "depr_alloc_macrs_5_percent": 0, + "depr_alloc_macrs_5_percent": 100, "depr_alloc_sl_15_percent": 0, - "depr_alloc_sl_20_percent": 100, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 109200000.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 0, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 0, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_DSLFSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_DSLFSingleOwner.json index 293b1f801..b3ab5d074 100644 --- a/api/api_autogen/library/defaults/Singleowner_DSLFSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_DSLFSingleOwner.json @@ -97,7 +97,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -110,36 +110,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 374526904.223720, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_ETESSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_ETESSingleOwner.json index 9c8b97fef..e346c73f0 100644 --- a/api/api_autogen/library/defaults/Singleowner_ETESSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_ETESSingleOwner.json @@ -92,7 +92,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -105,36 +105,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 313823374.951456, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_EmpiricalTroughSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_EmpiricalTroughSingleOwner.json index dcb389d8a..cc22f9294 100644 --- a/api/api_autogen/library/defaults/Singleowner_EmpiricalTroughSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_EmpiricalTroughSingleOwner.json @@ -97,7 +97,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -110,36 +110,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 528447654.277088, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_FlatPlatePVSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_FlatPlatePVSingleOwner.json index f01493f8b..62e6e0869 100644 --- a/api/api_autogen/library/defaults/Singleowner_FlatPlatePVSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_FlatPlatePVSingleOwner.json @@ -106,38 +106,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 112067706.752261, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_FuelCellSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_FuelCellSingleOwner.json index b0d938eb1..0f7e710ac 100644 --- a/api/api_autogen/library/defaults/Singleowner_FuelCellSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_FuelCellSingleOwner.json @@ -135,23 +135,28 @@ "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 190919015.314602, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_GenericCSPSystemSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_GenericCSPSystemSingleOwner.json index cb2bf1496..47f35a03b 100644 --- a/api/api_autogen/library/defaults/Singleowner_GenericCSPSystemSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_GenericCSPSystemSingleOwner.json @@ -97,7 +97,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -110,36 +110,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 707496771.440205, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_GeothermalPowerSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_GeothermalPowerSingleOwner.json index c27e4a76d..5ffd78c73 100644 --- a/api/api_autogen/library/defaults/Singleowner_GeothermalPowerSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_GeothermalPowerSingleOwner.json @@ -114,12 +114,16 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "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], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], "depr_bonus_fed": 0, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, @@ -137,6 +141,7 @@ "depr_bonus_sta_sl_39": 0, "depr_bonus_sta_sl_5": 0, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_HighXConcentratingPVSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_HighXConcentratingPVSingleOwner.json index 2bd7801b1..ecf514278 100644 --- a/api/api_autogen/library/defaults/Singleowner_HighXConcentratingPVSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_HighXConcentratingPVSingleOwner.json @@ -95,7 +95,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -108,36 +108,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 6121581.087924, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_MEwaveBatterySingleOwner.json b/api/api_autogen/library/defaults/Singleowner_MEwaveBatterySingleOwner.json index acdda14d4..ce428771a 100644 --- a/api/api_autogen/library/defaults/Singleowner_MEwaveBatterySingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_MEwaveBatterySingleOwner.json @@ -41,7 +41,7 @@ }, "FinancialParameters": { "analysis_period": 20, - "construction_financing_cost": 1.20245e+07, + "construction_financing_cost": 1.30098e+07, "cost_debt_closing": 0, "cost_debt_fee": 2.75, "cost_other_financing": 0, @@ -85,11 +85,11 @@ "om_batt_replacement_cost": [252.000000], "om_batt_variable_cost": [0.000000], "om_capacity_escal": 0, - "om_fixed": [5431316.800000], + "om_fixed": [6890485.800000], "om_fixed_escal": 0, "om_production_escal": 0, "om_replacement_cost_escal": 0, - "total_installed_cost": 4.58078e+08 + "total_installed_cost": 4.95611e+08 }, "LandLease": { }, @@ -123,23 +123,27 @@ "depr_alloc_sl_20_percent": 3, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 0, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_MEwaveSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_MEwaveSingleOwner.json index 08b59ceb1..9a7c9bafe 100644 --- a/api/api_autogen/library/defaults/Singleowner_MEwaveSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_MEwaveSingleOwner.json @@ -41,7 +41,7 @@ }, "FinancialParameters": { "analysis_period": 20, - "construction_financing_cost": 1.18233e+07, + "construction_financing_cost": 1.28086e+07, "cost_debt_closing": 0, "cost_debt_fee": 2.75, "cost_other_financing": 0, @@ -78,8 +78,8 @@ "term_tenor": 18 }, "SystemCosts": { - "om_fixed": [5431316.800000], - "total_installed_cost": 4.50413e+08 + "om_fixed": [6890485.800000], + "total_installed_cost": 4.87946e+08 }, "LandLease": { }, @@ -100,36 +100,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 487946178.078583, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 0, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_MSLFSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_MSLFSingleOwner.json index 4af98eafb..a81c044af 100644 --- a/api/api_autogen/library/defaults/Singleowner_MSLFSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_MSLFSingleOwner.json @@ -97,7 +97,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -110,36 +110,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 583515416.089221, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_MSPTSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_MSPTSingleOwner.json index c192c8094..f4eb0b220 100644 --- a/api/api_autogen/library/defaults/Singleowner_MSPTSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_MSPTSingleOwner.json @@ -95,7 +95,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -108,36 +108,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 662392400.385614, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_PTESSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_PTESSingleOwner.json index cbb72052f..645bbab4f 100644 --- a/api/api_autogen/library/defaults/Singleowner_PTESSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_PTESSingleOwner.json @@ -92,7 +92,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -105,36 +105,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 272323859.154951, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_PVBatterySingleOwner.json b/api/api_autogen/library/defaults/Singleowner_PVBatterySingleOwner.json index 5437d86f7..2ad782597 100644 --- a/api/api_autogen/library/defaults/Singleowner_PVBatterySingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_PVBatterySingleOwner.json @@ -122,29 +122,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 113413206.804582, 58.886493, 0.000000, 0.000000, 0.000000], + [2.000000, 79183092.057804, 41.113507, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_PVWattsBatterySingleOwner.json b/api/api_autogen/library/defaults/Singleowner_PVWattsBatterySingleOwner.json index b9cf2f426..e081eff3b 100644 --- a/api/api_autogen/library/defaults/Singleowner_PVWattsBatterySingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_PVWattsBatterySingleOwner.json @@ -122,29 +122,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 114413992.974081, 59.405878, 0.000000, 0.000000, 0.000000], + [2.000000, 78183099.136044, 40.594122, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_PVWattsSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_PVWattsSingleOwner.json index 443a52ae7..26c572a1d 100644 --- a/api/api_autogen/library/defaults/Singleowner_PVWattsSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_PVWattsSingleOwner.json @@ -106,38 +106,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 112068500.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, @@ -368,7 +373,7 @@ "ur_yearzero_usage_peaks": [0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0], "system_capacity": 100000 }, diff --git a/api/api_autogen/library/defaults/Singleowner_PVWattsWindBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_PVWattsWindBatteryHybridSingleOwner.json index f17c1cee5..eb489c6c3 100644 --- a/api/api_autogen/library/defaults/Singleowner_PVWattsWindBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_PVWattsWindBatteryHybridSingleOwner.json @@ -115,23 +115,30 @@ "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 112068500.000000, 22.235434, 0.000000, 0.000000, 0.000000], + [2.000000, 317480000.000000, 62.990989, 0.000000, 0.000000, 0.000000], + [3.000000, 74460094.415280, 14.773576, 1.000000, 1.000000, 0.000000], + [6.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_PVWattsWindFuelCellBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_PVWattsWindFuelCellBatteryHybridSingleOwner.json index 48a5167a2..3bc434117 100644 --- a/api/api_autogen/library/defaults/Singleowner_PVWattsWindFuelCellBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_PVWattsWindFuelCellBatteryHybridSingleOwner.json @@ -115,23 +115,31 @@ "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 112068500.000000, 19.303228, 0.000000, 0.000000, 0.000000], + [2.000000, 317480000.000000, 54.684313, 0.000000, 0.000000, 0.000000], + [3.000000, 74460094.415280, 12.825372, 1.000000, 1.000000, 0.000000], + [4.000000, 2100000.000000, 0.361714, 0.000000, 0.000000, 0.000000], + [6.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_PhotovoltaicWindBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_PhotovoltaicWindBatteryHybridSingleOwner.json index 1f7c1b1f9..938dba3d3 100644 --- a/api/api_autogen/library/defaults/Singleowner_PhotovoltaicWindBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_PhotovoltaicWindBatteryHybridSingleOwner.json @@ -115,23 +115,30 @@ "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 112067706.752261, 22.235312, 0.000000, 0.000000, 0.000000], + [2.000000, 317480000.000000, 62.991088, 0.000000, 0.000000, 0.000000], + [3.000000, 74460094.415280, 14.773600, 1.000000, 1.000000, 0.000000], + [6.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 0, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 0, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_PhysicalTroughSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_PhysicalTroughSingleOwner.json index 8a33a6434..b29c029b4 100644 --- a/api/api_autogen/library/defaults/Singleowner_PhysicalTroughSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_PhysicalTroughSingleOwner.json @@ -95,7 +95,7 @@ "itc_fed_amount": [0.000000], "itc_fed_amount_deprbas_fed": 1, "itc_fed_amount_deprbas_sta": 1, - "itc_fed_percent": [30.000000], + "itc_fed_percent": [0.000000], "itc_fed_percent_deprbas_fed": 1, "itc_fed_percent_deprbas_sta": 1, "itc_fed_percent_maxvalue": [99999999999999997748809823456034029568.000000], @@ -108,36 +108,41 @@ "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], "ptc_fed_amount": [0.000000], "ptc_fed_escal": 0, - "ptc_fed_term": 10, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 566890333.869303, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_StandaloneBatterySingleOwner.json b/api/api_autogen/library/defaults/Singleowner_StandaloneBatterySingleOwner.json index a4c493393..4e0dedf08 100644 --- a/api/api_autogen/library/defaults/Singleowner_StandaloneBatterySingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_StandaloneBatterySingleOwner.json @@ -116,29 +116,34 @@ }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 78183099.136044, 100.000000, 1.000000, 1.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Singleowner_WindPowerSingleOwner.json b/api/api_autogen/library/defaults/Singleowner_WindPowerSingleOwner.json index 53420d03d..acdccd038 100644 --- a/api/api_autogen/library/defaults/Singleowner_WindPowerSingleOwner.json +++ b/api/api_autogen/library/defaults/Singleowner_WindPowerSingleOwner.json @@ -103,38 +103,43 @@ "itc_sta_percent_deprbas_fed": 0, "itc_sta_percent_deprbas_sta": 0, "itc_sta_percent_maxvalue": [99999999999999997748809823456034029568.000000], - "ptc_fed_amount": [0.030000], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10, + "ptc_fed_amount": [0.000000], + "ptc_fed_escal": 0, + "ptc_fed_term": 0, "ptc_sta_amount": [0.000000], "ptc_sta_escal": 0, "ptc_sta_term": 10 }, "Depreciation": { "depr_alloc_custom_percent": 0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3, + "depr_alloc_macrs_15_percent": 0, + "depr_alloc_macrs_5_percent": 100, + "depr_alloc_sl_15_percent": 0, + "depr_alloc_sl_20_percent": 0, "depr_alloc_sl_39_percent": 0, "depr_alloc_sl_5_percent": 0, - "depr_bonus_fed": 0, + "depr_basis_mat": [ + [1.000000, 317480000.000000, 100.000000, 0.000000, 0.000000, 0.000000], + [2.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] + ], + "depr_bonus_fed": 100, "depr_bonus_fed_custom": 0, "depr_bonus_fed_macrs_15": 1, "depr_bonus_fed_macrs_5": 1, - "depr_bonus_fed_sl_15": 0, - "depr_bonus_fed_sl_20": 0, + "depr_bonus_fed_sl_15": 1, + "depr_bonus_fed_sl_20": 1, "depr_bonus_fed_sl_39": 0, - "depr_bonus_fed_sl_5": 0, - "depr_bonus_sta": 0, + "depr_bonus_fed_sl_5": 1, + "depr_bonus_sta": 100, "depr_bonus_sta_custom": 0, "depr_bonus_sta_macrs_15": 1, "depr_bonus_sta_macrs_5": 1, - "depr_bonus_sta_sl_15": 0, - "depr_bonus_sta_sl_20": 0, + "depr_bonus_sta_sl_15": 1, + "depr_bonus_sta_sl_20": 1, "depr_bonus_sta_sl_39": 0, - "depr_bonus_sta_sl_5": 0, + "depr_bonus_sta_sl_5": 1, "depr_custom_schedule": [0.000000], + "depr_en_basis_mat": 1, "depr_fedbas_method": 1, "depr_itc_fed_custom": 0, "depr_itc_fed_macrs_15": 0, diff --git a/api/api_autogen/library/defaults/Thirdpartyownership_PVWattsThirdParty.json b/api/api_autogen/library/defaults/Thirdpartyownership_PVWattsThirdParty.json index 3b3e29bd5..89d07da85 100644 --- a/api/api_autogen/library/defaults/Thirdpartyownership_PVWattsThirdParty.json +++ b/api/api_autogen/library/defaults/Thirdpartyownership_PVWattsThirdParty.json @@ -15,7 +15,7 @@ "gen": [0] }, "AnnualOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "system_use_lifetime_output": 1 }, "CashFlow": { diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsAllEquityPartnershipFlip.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsAllEquityPartnershipFlip.json index f3e02ffae..11d557125 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsAllEquityPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsAllEquityPartnershipFlip.json @@ -122,7 +122,7 @@ "ur_yearzero_usage_peaks": [0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0] }, "Load": { diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsCommercial.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsCommercial.json index a05391d75..105a7c7de 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsCommercial.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsCommercial.json @@ -128,7 +128,7 @@ "ur_yearzero_usage_peaks": [234.676000, 173.422000, 172.007000, 191.434000, 198.295000, 236.469000, 274.231000, 260.336000, 226.751000, 185.123000, 156.200000, 184.050000] }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0] }, "Load": { diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsHostDeveloper.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsHostDeveloper.json index a05391d75..105a7c7de 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsHostDeveloper.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsHostDeveloper.json @@ -128,7 +128,7 @@ "ur_yearzero_usage_peaks": [234.676000, 173.422000, 172.007000, 191.434000, 198.295000, 236.469000, 274.231000, 260.336000, 226.751000, 185.123000, 156.200000, 184.050000] }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0] }, "Load": { diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsLeveragedPartnershipFlip.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsLeveragedPartnershipFlip.json index f3e02ffae..11d557125 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsLeveragedPartnershipFlip.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsLeveragedPartnershipFlip.json @@ -122,7 +122,7 @@ "ur_yearzero_usage_peaks": [0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0] }, "Load": { diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsMerchantPlant.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsMerchantPlant.json index f3e02ffae..11d557125 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsMerchantPlant.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsMerchantPlant.json @@ -122,7 +122,7 @@ "ur_yearzero_usage_peaks": [0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0] }, "Load": { diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsResidential.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsResidential.json index 48360199f..8606521f5 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsResidential.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsResidential.json @@ -124,7 +124,7 @@ "ur_yearzero_usage_peaks": [1.854070, 1.760380, 1.817040, 2.295350, 2.685220, 4.050750, 4.304530, 4.197240, 3.665800, 2.550710, 1.714150, 1.874350] }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0] }, "Load": { diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsSaleLeaseback.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsSaleLeaseback.json index 9daa175d8..3dd734119 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsSaleLeaseback.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsSaleLeaseback.json @@ -122,7 +122,7 @@ "ur_yearzero_usage_peaks": [0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0] }, "Load": { diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsSingleOwner.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsSingleOwner.json index f3e02ffae..11d557125 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsSingleOwner.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsSingleOwner.json @@ -122,7 +122,7 @@ "ur_yearzero_usage_peaks": [0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000, 0.000000] }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0] }, "Load": { diff --git a/api/api_autogen/library/defaults/Utilityrate5_PVWattsThirdParty.json b/api/api_autogen/library/defaults/Utilityrate5_PVWattsThirdParty.json index 48360199f..8606521f5 100644 --- a/api/api_autogen/library/defaults/Utilityrate5_PVWattsThirdParty.json +++ b/api/api_autogen/library/defaults/Utilityrate5_PVWattsThirdParty.json @@ -124,7 +124,7 @@ "ur_yearzero_usage_peaks": [1.854070, 1.760380, 1.817040, 2.295350, 2.685220, 4.050750, 4.304530, 4.197240, 3.665800, 2.550710, 1.714150, 1.874350] }, "SystemOutput": { - "degradation": [0.500000], + "degradation": [0.000000], "gen": [0] }, "Load": { diff --git a/api/api_autogen/library/defaults/Windpower_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/Windpower_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json index 59f575abd..7c6d4d992 100644 --- a/api/api_autogen/library/defaults/Windpower_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/Windpower_CustomGenerationPVWattsWindFuelCellBatteryHybridHostDeveloper.json @@ -63,7 +63,7 @@ "Uncertainty": { }, "HybridCosts": { - "degradation": [0.640000], + "degradation": [0.000000], "om_capacity": [39.000000], "om_capacity_escal": 0, "om_fixed": [0.000000], diff --git a/api/api_autogen/library/defaults/Windpower_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Windpower_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json index bfb325328..2af07c588 100644 --- a/api/api_autogen/library/defaults/Windpower_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Windpower_CustomGenerationPVWattsWindFuelCellBatteryHybridSingleOwner.json @@ -63,7 +63,7 @@ "Uncertainty": { }, "HybridCosts": { - "degradation": [0.640000], + "degradation": [0.000000], "om_capacity": [40.000000], "om_capacity_escal": 0, "om_fixed": [0.000000], diff --git a/api/api_autogen/library/defaults/Windpower_PVWattsWindBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/Windpower_PVWattsWindBatteryHybridHostDeveloper.json index 59f575abd..7c6d4d992 100644 --- a/api/api_autogen/library/defaults/Windpower_PVWattsWindBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/Windpower_PVWattsWindBatteryHybridHostDeveloper.json @@ -63,7 +63,7 @@ "Uncertainty": { }, "HybridCosts": { - "degradation": [0.640000], + "degradation": [0.000000], "om_capacity": [39.000000], "om_capacity_escal": 0, "om_fixed": [0.000000], diff --git a/api/api_autogen/library/defaults/Windpower_PVWattsWindBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Windpower_PVWattsWindBatteryHybridSingleOwner.json index bfb325328..2af07c588 100644 --- a/api/api_autogen/library/defaults/Windpower_PVWattsWindBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Windpower_PVWattsWindBatteryHybridSingleOwner.json @@ -63,7 +63,7 @@ "Uncertainty": { }, "HybridCosts": { - "degradation": [0.640000], + "degradation": [0.000000], "om_capacity": [40.000000], "om_capacity_escal": 0, "om_fixed": [0.000000], diff --git a/api/api_autogen/library/defaults/Windpower_PVWattsWindFuelCellBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/Windpower_PVWattsWindFuelCellBatteryHybridHostDeveloper.json index 59f575abd..7c6d4d992 100644 --- a/api/api_autogen/library/defaults/Windpower_PVWattsWindFuelCellBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/Windpower_PVWattsWindFuelCellBatteryHybridHostDeveloper.json @@ -63,7 +63,7 @@ "Uncertainty": { }, "HybridCosts": { - "degradation": [0.640000], + "degradation": [0.000000], "om_capacity": [39.000000], "om_capacity_escal": 0, "om_fixed": [0.000000], diff --git a/api/api_autogen/library/defaults/Windpower_PVWattsWindFuelCellBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Windpower_PVWattsWindFuelCellBatteryHybridSingleOwner.json index bfb325328..2af07c588 100644 --- a/api/api_autogen/library/defaults/Windpower_PVWattsWindFuelCellBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Windpower_PVWattsWindFuelCellBatteryHybridSingleOwner.json @@ -63,7 +63,7 @@ "Uncertainty": { }, "HybridCosts": { - "degradation": [0.640000], + "degradation": [0.000000], "om_capacity": [40.000000], "om_capacity_escal": 0, "om_fixed": [0.000000], diff --git a/api/api_autogen/library/defaults/Windpower_PhotovoltaicWindBatteryHybridHostDeveloper.json b/api/api_autogen/library/defaults/Windpower_PhotovoltaicWindBatteryHybridHostDeveloper.json index 3b64928be..f5bdac699 100644 --- a/api/api_autogen/library/defaults/Windpower_PhotovoltaicWindBatteryHybridHostDeveloper.json +++ b/api/api_autogen/library/defaults/Windpower_PhotovoltaicWindBatteryHybridHostDeveloper.json @@ -63,7 +63,7 @@ "Uncertainty": { }, "HybridCosts": { - "degradation": [0.640000], + "degradation": [0.000000], "om_capacity": [39.000000], "om_capacity_escal": 0, "om_fixed": [0.000000], diff --git a/api/api_autogen/library/defaults/Windpower_PhotovoltaicWindBatteryHybridSingleOwner.json b/api/api_autogen/library/defaults/Windpower_PhotovoltaicWindBatteryHybridSingleOwner.json index bfb325328..2af07c588 100644 --- a/api/api_autogen/library/defaults/Windpower_PhotovoltaicWindBatteryHybridSingleOwner.json +++ b/api/api_autogen/library/defaults/Windpower_PhotovoltaicWindBatteryHybridSingleOwner.json @@ -63,7 +63,7 @@ "Uncertainty": { }, "HybridCosts": { - "degradation": [0.640000], + "degradation": [0.000000], "om_capacity": [40.000000], "om_capacity_escal": 0, "om_fixed": [0.000000], diff --git a/api/include/SAM_Communitysolar.h b/api/include/SAM_Communitysolar.h index 1ad72c028..e30e2c228 100644 --- a/api/include/SAM_Communitysolar.h +++ b/api/include/SAM_Communitysolar.h @@ -867,6 +867,14 @@ extern "C" */ SAM_EXPORT void SAM_Communitysolar_Depreciation_depr_alloc_sl_5_percent_nset(SAM_table ptr, double number, SAM_error *err); + /** + * Set depr_basis_mat: Depreciation Basis Matrix + * options: None + * constraints: col 0=tech no, col 1=basis amount ($), col 2=% of total installed cost, col 3=fed itc qual 0/1, col 4=state itc qual 0/1, col 5=depreciation selection(0=macrs 5, 1=macrs 15, 2=sl 5, 3=sl 15, 4=sl 20, 5=sl 39, 6=custom) + * required if: depr_en_basis_mat=1 + */ + SAM_EXPORT void SAM_Communitysolar_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err); + /** * Set depr_bonus_fed: Federal bonus depreciation [%] * options: None @@ -1003,6 +1011,14 @@ extern "C" */ SAM_EXPORT void SAM_Communitysolar_Depreciation_depr_custom_schedule_aset(SAM_table ptr, double* arr, int length, SAM_error *err); + /** + * Set depr_en_basis_mat: Enable Depreciation Basis Matrix [0/1] + * options: None + * constraints: BOOLEAN + * required if: ?=0 + */ + SAM_EXPORT void SAM_Communitysolar_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err); + /** * Set depr_fedbas_method: Method of federal depreciation reduction * options: 0=5yr MACRS,1=Proportional @@ -2924,6 +2940,8 @@ extern "C" SAM_EXPORT double SAM_Communitysolar_Depreciation_depr_alloc_sl_5_percent_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double* SAM_Communitysolar_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err); + SAM_EXPORT double SAM_Communitysolar_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_Communitysolar_Depreciation_depr_bonus_fed_custom_nget(SAM_table ptr, SAM_error *err); @@ -2958,6 +2976,8 @@ extern "C" SAM_EXPORT double* SAM_Communitysolar_Depreciation_depr_custom_schedule_aget(SAM_table ptr, int* length, SAM_error *err); + SAM_EXPORT double SAM_Communitysolar_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double SAM_Communitysolar_Depreciation_depr_fedbas_method_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_Communitysolar_Depreciation_depr_itc_fed_custom_nget(SAM_table ptr, SAM_error *err); diff --git a/api/include/SAM_Equpartflip.h b/api/include/SAM_Equpartflip.h index f72ee7877..2d7d8bd3a 100644 --- a/api/include/SAM_Equpartflip.h +++ b/api/include/SAM_Equpartflip.h @@ -824,6 +824,14 @@ extern "C" */ SAM_EXPORT void SAM_Equpartflip_Depreciation_depr_alloc_sl_5_percent_nset(SAM_table ptr, double number, SAM_error *err); + /** + * Set depr_basis_mat: Depreciation Basis Matrix + * options: None + * constraints: col 0=tech no, col 1=basis amount ($), col 2=% of total installed cost, col 3=fed itc qual 0/1, col 4=state itc qual 0/1, col 5=depreciation selection(0=macrs 5, 1=macrs 15, 2=sl 5, 3=sl 15, 4=sl 20, 5=sl 39, 6=custom) + * required if: depr_en_basis_mat=1 + */ + SAM_EXPORT void SAM_Equpartflip_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err); + /** * Set depr_bonus_fed: Federal bonus depreciation [%] * options: None @@ -960,6 +968,14 @@ extern "C" */ SAM_EXPORT void SAM_Equpartflip_Depreciation_depr_custom_schedule_aset(SAM_table ptr, double* arr, int length, SAM_error *err); + /** + * Set depr_en_basis_mat: Enable Depreciation Basis Matrix [0/1] + * options: None + * constraints: BOOLEAN + * required if: ?=0 + */ + SAM_EXPORT void SAM_Equpartflip_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err); + /** * Set depr_fedbas_method: Method of federal depreciation reduction * options: 0=5yr MACRS,1=Proportional @@ -2532,6 +2548,8 @@ extern "C" SAM_EXPORT double SAM_Equpartflip_Depreciation_depr_alloc_sl_5_percent_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double* SAM_Equpartflip_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err); + SAM_EXPORT double SAM_Equpartflip_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_Equpartflip_Depreciation_depr_bonus_fed_custom_nget(SAM_table ptr, SAM_error *err); @@ -2566,6 +2584,8 @@ extern "C" SAM_EXPORT double* SAM_Equpartflip_Depreciation_depr_custom_schedule_aget(SAM_table ptr, int* length, SAM_error *err); + SAM_EXPORT double SAM_Equpartflip_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double SAM_Equpartflip_Depreciation_depr_fedbas_method_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_Equpartflip_Depreciation_depr_itc_fed_custom_nget(SAM_table ptr, SAM_error *err); diff --git a/api/include/SAM_HostDeveloper.h b/api/include/SAM_HostDeveloper.h index 765fea9c7..a70f3874b 100644 --- a/api/include/SAM_HostDeveloper.h +++ b/api/include/SAM_HostDeveloper.h @@ -944,6 +944,14 @@ extern "C" */ SAM_EXPORT void SAM_HostDeveloper_Depreciation_depr_alloc_sl_5_percent_nset(SAM_table ptr, double number, SAM_error *err); + /** + * Set depr_basis_mat: Depreciation Basis Matrix + * options: None + * constraints: col 0=tech no, col 1=basis amount ($), col 2=% of total installed cost, col 3=fed itc qual 0/1, col 4=state itc qual 0/1, col 5=depreciation selection(0=macrs 5, 1=macrs 15, 2=sl 5, 3=sl 15, 4=sl 20, 5=sl 39, 6=custom) + * required if: depr_en_basis_mat=1 + */ + SAM_EXPORT void SAM_HostDeveloper_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err); + /** * Set depr_bonus_fed: Federal bonus depreciation [%] * options: None @@ -1080,6 +1088,14 @@ extern "C" */ SAM_EXPORT void SAM_HostDeveloper_Depreciation_depr_custom_schedule_aset(SAM_table ptr, double* arr, int length, SAM_error *err); + /** + * Set depr_en_basis_mat: Enable Depreciation Basis Matrix [0/1] + * options: None + * constraints: BOOLEAN + * required if: ?=0 + */ + SAM_EXPORT void SAM_HostDeveloper_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err); + /** * Set depr_fedbas_method: Method of federal depreciation reduction * options: 0=5yr MACRS,1=Proportional @@ -2740,6 +2756,8 @@ extern "C" SAM_EXPORT double SAM_HostDeveloper_Depreciation_depr_alloc_sl_5_percent_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double* SAM_HostDeveloper_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err); + SAM_EXPORT double SAM_HostDeveloper_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_HostDeveloper_Depreciation_depr_bonus_fed_custom_nget(SAM_table ptr, SAM_error *err); @@ -2774,6 +2792,8 @@ extern "C" SAM_EXPORT double* SAM_HostDeveloper_Depreciation_depr_custom_schedule_aget(SAM_table ptr, int* length, SAM_error *err); + SAM_EXPORT double SAM_HostDeveloper_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double SAM_HostDeveloper_Depreciation_depr_fedbas_method_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_HostDeveloper_Depreciation_depr_itc_fed_custom_nget(SAM_table ptr, SAM_error *err); diff --git a/api/include/SAM_Levpartflip.h b/api/include/SAM_Levpartflip.h index e9ad4666a..0be8f1ac5 100644 --- a/api/include/SAM_Levpartflip.h +++ b/api/include/SAM_Levpartflip.h @@ -952,6 +952,14 @@ extern "C" */ SAM_EXPORT void SAM_Levpartflip_Depreciation_depr_alloc_sl_5_percent_nset(SAM_table ptr, double number, SAM_error *err); + /** + * Set depr_basis_mat: Depreciation Basis Matrix + * options: None + * constraints: col 0=tech no, col 1=basis amount ($), col 2=% of total installed cost, col 3=fed itc qual 0/1, col 4=state itc qual 0/1, col 5=depreciation selection(0=macrs 5, 1=macrs 15, 2=sl 5, 3=sl 15, 4=sl 20, 5=sl 39, 6=custom) + * required if: depr_en_basis_mat=1 + */ + SAM_EXPORT void SAM_Levpartflip_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err); + /** * Set depr_bonus_fed: Federal bonus depreciation [%] * options: None @@ -1088,6 +1096,14 @@ extern "C" */ SAM_EXPORT void SAM_Levpartflip_Depreciation_depr_custom_schedule_aset(SAM_table ptr, double* arr, int length, SAM_error *err); + /** + * Set depr_en_basis_mat: Enable Depreciation Basis Matrix [0/1] + * options: None + * constraints: BOOLEAN + * required if: ?=0 + */ + SAM_EXPORT void SAM_Levpartflip_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err); + /** * Set depr_fedbas_method: Method of federal depreciation reduction * options: 0=5yr MACRS,1=Proportional @@ -2676,6 +2692,8 @@ extern "C" SAM_EXPORT double SAM_Levpartflip_Depreciation_depr_alloc_sl_5_percent_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double* SAM_Levpartflip_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err); + SAM_EXPORT double SAM_Levpartflip_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_Levpartflip_Depreciation_depr_bonus_fed_custom_nget(SAM_table ptr, SAM_error *err); @@ -2710,6 +2728,8 @@ extern "C" SAM_EXPORT double* SAM_Levpartflip_Depreciation_depr_custom_schedule_aget(SAM_table ptr, int* length, SAM_error *err); + SAM_EXPORT double SAM_Levpartflip_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double SAM_Levpartflip_Depreciation_depr_fedbas_method_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_Levpartflip_Depreciation_depr_itc_fed_custom_nget(SAM_table ptr, SAM_error *err); diff --git a/api/include/SAM_Merchantplant.h b/api/include/SAM_Merchantplant.h index ccd9d84be..934d77739 100644 --- a/api/include/SAM_Merchantplant.h +++ b/api/include/SAM_Merchantplant.h @@ -875,6 +875,14 @@ extern "C" */ SAM_EXPORT void SAM_Merchantplant_Depreciation_depr_alloc_sl_5_percent_nset(SAM_table ptr, double number, SAM_error *err); + /** + * Set depr_basis_mat: Depreciation Basis Matrix + * options: None + * constraints: col 0=tech no, col 1=basis amount ($), col 2=% of total installed cost, col 3=fed itc qual 0/1, col 4=state itc qual 0/1, col 5=depreciation selection(0=macrs 5, 1=macrs 15, 2=sl 5, 3=sl 15, 4=sl 20, 5=sl 39, 6=custom) + * required if: depr_en_basis_mat=1 + */ + SAM_EXPORT void SAM_Merchantplant_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err); + /** * Set depr_bonus_fed: Federal bonus depreciation [%] * options: None @@ -1011,6 +1019,14 @@ extern "C" */ SAM_EXPORT void SAM_Merchantplant_Depreciation_depr_custom_schedule_aset(SAM_table ptr, double* arr, int length, SAM_error *err); + /** + * Set depr_en_basis_mat: Enable Depreciation Basis Matrix [0/1] + * options: None + * constraints: BOOLEAN + * required if: ?=0 + */ + SAM_EXPORT void SAM_Merchantplant_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err); + /** * Set depr_fedbas_method: Method of federal depreciation reduction * options: 0=5yr MACRS,1=Proportional @@ -2822,6 +2838,8 @@ extern "C" SAM_EXPORT double SAM_Merchantplant_Depreciation_depr_alloc_sl_5_percent_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double* SAM_Merchantplant_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err); + SAM_EXPORT double SAM_Merchantplant_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_Merchantplant_Depreciation_depr_bonus_fed_custom_nget(SAM_table ptr, SAM_error *err); @@ -2856,6 +2874,8 @@ extern "C" SAM_EXPORT double* SAM_Merchantplant_Depreciation_depr_custom_schedule_aget(SAM_table ptr, int* length, SAM_error *err); + SAM_EXPORT double SAM_Merchantplant_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double SAM_Merchantplant_Depreciation_depr_fedbas_method_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_Merchantplant_Depreciation_depr_itc_fed_custom_nget(SAM_table ptr, SAM_error *err); diff --git a/api/include/SAM_Saleleaseback.h b/api/include/SAM_Saleleaseback.h index 1ede6e37e..b195ae5cc 100644 --- a/api/include/SAM_Saleleaseback.h +++ b/api/include/SAM_Saleleaseback.h @@ -800,6 +800,14 @@ extern "C" */ SAM_EXPORT void SAM_Saleleaseback_Depreciation_depr_alloc_sl_5_percent_nset(SAM_table ptr, double number, SAM_error *err); + /** + * Set depr_basis_mat: Depreciation Basis Matrix + * options: None + * constraints: col 0=tech no, col 1=basis amount ($), col 2=% of total installed cost, col 3=fed itc qual 0/1, col 4=state itc qual 0/1, col 5=depreciation selection(0=macrs 5, 1=macrs 15, 2=sl 5, 3=sl 15, 4=sl 20, 5=sl 39, 6=custom) + * required if: depr_en_basis_mat=1 + */ + SAM_EXPORT void SAM_Saleleaseback_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err); + /** * Set depr_bonus_fed: Federal bonus depreciation [%] * options: None @@ -936,6 +944,14 @@ extern "C" */ SAM_EXPORT void SAM_Saleleaseback_Depreciation_depr_custom_schedule_aset(SAM_table ptr, double* arr, int length, SAM_error *err); + /** + * Set depr_en_basis_mat: Enable Depreciation Basis Matrix [0/1] + * options: None + * constraints: BOOLEAN + * required if: ?=0 + */ + SAM_EXPORT void SAM_Saleleaseback_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err); + /** * Set depr_itc_fed_custom: Federal ITC depreciation custom [0/1] * options: None @@ -2466,6 +2482,8 @@ extern "C" SAM_EXPORT double SAM_Saleleaseback_Depreciation_depr_alloc_sl_5_percent_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double* SAM_Saleleaseback_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err); + SAM_EXPORT double SAM_Saleleaseback_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_Saleleaseback_Depreciation_depr_bonus_fed_custom_nget(SAM_table ptr, SAM_error *err); @@ -2500,6 +2518,8 @@ extern "C" SAM_EXPORT double* SAM_Saleleaseback_Depreciation_depr_custom_schedule_aget(SAM_table ptr, int* length, SAM_error *err); + SAM_EXPORT double SAM_Saleleaseback_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double SAM_Saleleaseback_Depreciation_depr_itc_fed_custom_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_Saleleaseback_Depreciation_depr_itc_fed_macrs_15_nget(SAM_table ptr, SAM_error *err); diff --git a/api/include/SAM_Singleowner.h b/api/include/SAM_Singleowner.h index 6fabe5841..4f74af369 100644 --- a/api/include/SAM_Singleowner.h +++ b/api/include/SAM_Singleowner.h @@ -992,6 +992,14 @@ extern "C" */ SAM_EXPORT void SAM_Singleowner_Depreciation_depr_alloc_sl_5_percent_nset(SAM_table ptr, double number, SAM_error *err); + /** + * Set depr_basis_mat: Depreciation Basis Matrix + * options: None + * constraints: col 0=tech no, col 1=basis amount ($), col 2=% of total installed cost, col 3=fed itc qual 0/1, col 4=state itc qual 0/1, col 5=depreciation selection(0=macrs 5, 1=macrs 15, 2=sl 5, 3=sl 15, 4=sl 20, 5=sl 39, 6=custom) + * required if: depr_en_basis_mat=1 + */ + SAM_EXPORT void SAM_Singleowner_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err); + /** * Set depr_bonus_fed: Federal bonus depreciation [%] * options: None @@ -1128,6 +1136,14 @@ extern "C" */ SAM_EXPORT void SAM_Singleowner_Depreciation_depr_custom_schedule_aset(SAM_table ptr, double* arr, int length, SAM_error *err); + /** + * Set depr_en_basis_mat: Enable Depreciation Basis Matrix [0/1] + * options: None + * constraints: BOOLEAN + * required if: ?=0 + */ + SAM_EXPORT void SAM_Singleowner_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err); + /** * Set depr_fedbas_method: Method of federal depreciation reduction * options: 0=5yr MACRS,1=Proportional @@ -3038,6 +3054,8 @@ extern "C" SAM_EXPORT double SAM_Singleowner_Depreciation_depr_alloc_sl_5_percent_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double* SAM_Singleowner_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err); + SAM_EXPORT double SAM_Singleowner_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_Singleowner_Depreciation_depr_bonus_fed_custom_nget(SAM_table ptr, SAM_error *err); @@ -3072,6 +3090,8 @@ extern "C" SAM_EXPORT double* SAM_Singleowner_Depreciation_depr_custom_schedule_aget(SAM_table ptr, int* length, SAM_error *err); + SAM_EXPORT double SAM_Singleowner_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double SAM_Singleowner_Depreciation_depr_fedbas_method_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_Singleowner_Depreciation_depr_itc_fed_custom_nget(SAM_table ptr, SAM_error *err); diff --git a/api/include/SAM_SingleownerHeat.h b/api/include/SAM_SingleownerHeat.h index 038898726..4a8c5aa4a 100644 --- a/api/include/SAM_SingleownerHeat.h +++ b/api/include/SAM_SingleownerHeat.h @@ -1829,6 +1829,14 @@ extern "C" */ SAM_EXPORT void SAM_SingleownerHeat_Depreciation_depr_alloc_sl_5_percent_nset(SAM_table ptr, double number, SAM_error *err); + /** + * Set depr_basis_mat: Depreciation Basis Matrix + * options: None + * constraints: col 0=tech no, col 1=basis amount ($), col 2=% of total installed cost, col 3=fed itc qual 0/1, col 4=state itc qual 0/1, col 5=depreciation selection(0=macrs 5, 1=macrs 15, 2=sl 5, 3=sl 15, 4=sl 20, 5=sl 39, 6=custom) + * required if: depr_en_basis_mat=1 + */ + SAM_EXPORT void SAM_SingleownerHeat_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err); + /** * Set depr_bonus_fed: Federal bonus depreciation [%] * options: None @@ -1965,6 +1973,14 @@ extern "C" */ SAM_EXPORT void SAM_SingleownerHeat_Depreciation_depr_custom_schedule_aset(SAM_table ptr, double* arr, int length, SAM_error *err); + /** + * Set depr_en_basis_mat: Enable Depreciation Basis Matrix [0/1] + * options: None + * constraints: BOOLEAN + * required if: ?=0 + */ + SAM_EXPORT void SAM_SingleownerHeat_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err); + /** * Set depr_fedbas_method: Method of federal depreciation reduction * options: 0=5yr MACRS,1=Proportional @@ -3265,6 +3281,8 @@ extern "C" SAM_EXPORT double SAM_SingleownerHeat_Depreciation_depr_alloc_sl_5_percent_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double* SAM_SingleownerHeat_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err); + SAM_EXPORT double SAM_SingleownerHeat_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_SingleownerHeat_Depreciation_depr_bonus_fed_custom_nget(SAM_table ptr, SAM_error *err); @@ -3299,6 +3317,8 @@ extern "C" SAM_EXPORT double* SAM_SingleownerHeat_Depreciation_depr_custom_schedule_aget(SAM_table ptr, int* length, SAM_error *err); + SAM_EXPORT double SAM_SingleownerHeat_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err); + SAM_EXPORT double SAM_SingleownerHeat_Depreciation_depr_fedbas_method_nget(SAM_table ptr, SAM_error *err); SAM_EXPORT double SAM_SingleownerHeat_Depreciation_depr_itc_fed_custom_nget(SAM_table ptr, SAM_error *err); diff --git a/api/modules/SAM_Communitysolar.cpp b/api/modules/SAM_Communitysolar.cpp index 3166efb44..1459cbf25 100644 --- a/api/modules/SAM_Communitysolar.cpp +++ b/api/modules/SAM_Communitysolar.cpp @@ -626,6 +626,12 @@ SAM_EXPORT void SAM_Communitysolar_Depreciation_depr_alloc_sl_5_percent_nset(SAM }); } +SAM_EXPORT void SAM_Communitysolar_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_matrix(ptr, "depr_basis_mat", mat, nrows, ncols); + }); +} + SAM_EXPORT void SAM_Communitysolar_Depreciation_depr_bonus_fed_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_bonus_fed", number); @@ -728,6 +734,12 @@ SAM_EXPORT void SAM_Communitysolar_Depreciation_depr_custom_schedule_aset(SAM_ta }); } +SAM_EXPORT void SAM_Communitysolar_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_number(ptr, "depr_en_basis_mat", number); + }); +} + SAM_EXPORT void SAM_Communitysolar_Depreciation_depr_fedbas_method_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_fedbas_method", number); @@ -2899,6 +2911,16 @@ SAM_EXPORT double SAM_Communitysolar_Depreciation_depr_alloc_sl_5_percent_nget(S return result; } +SAM_EXPORT double* SAM_Communitysolar_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err){ + double* result = nullptr; + translateExceptions(err, [&]{ + result = ssc_data_get_matrix(ptr, "depr_basis_mat", nrows, ncols); + if (!result) + make_access_error("SAM_Communitysolar", "depr_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_Communitysolar_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ @@ -3053,6 +3075,15 @@ SAM_EXPORT double* SAM_Communitysolar_Depreciation_depr_custom_schedule_aget(SAM return result; } +SAM_EXPORT double SAM_Communitysolar_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err){ + double result; + translateExceptions(err, [&]{ + if (!ssc_data_get_number(ptr, "depr_en_basis_mat", &result)) + make_access_error("SAM_Communitysolar", "depr_en_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_Communitysolar_Depreciation_depr_fedbas_method_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ diff --git a/api/modules/SAM_Equpartflip.cpp b/api/modules/SAM_Equpartflip.cpp index 51d49d4c2..a6dd48ef0 100644 --- a/api/modules/SAM_Equpartflip.cpp +++ b/api/modules/SAM_Equpartflip.cpp @@ -590,6 +590,12 @@ SAM_EXPORT void SAM_Equpartflip_Depreciation_depr_alloc_sl_5_percent_nset(SAM_ta }); } +SAM_EXPORT void SAM_Equpartflip_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_matrix(ptr, "depr_basis_mat", mat, nrows, ncols); + }); +} + SAM_EXPORT void SAM_Equpartflip_Depreciation_depr_bonus_fed_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_bonus_fed", number); @@ -692,6 +698,12 @@ SAM_EXPORT void SAM_Equpartflip_Depreciation_depr_custom_schedule_aset(SAM_table }); } +SAM_EXPORT void SAM_Equpartflip_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_number(ptr, "depr_en_basis_mat", number); + }); +} + SAM_EXPORT void SAM_Equpartflip_Depreciation_depr_fedbas_method_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_fedbas_method", number); @@ -2549,6 +2561,16 @@ SAM_EXPORT double SAM_Equpartflip_Depreciation_depr_alloc_sl_5_percent_nget(SAM_ return result; } +SAM_EXPORT double* SAM_Equpartflip_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err){ + double* result = nullptr; + translateExceptions(err, [&]{ + result = ssc_data_get_matrix(ptr, "depr_basis_mat", nrows, ncols); + if (!result) + make_access_error("SAM_Equpartflip", "depr_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_Equpartflip_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ @@ -2703,6 +2725,15 @@ SAM_EXPORT double* SAM_Equpartflip_Depreciation_depr_custom_schedule_aget(SAM_ta return result; } +SAM_EXPORT double SAM_Equpartflip_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err){ + double result; + translateExceptions(err, [&]{ + if (!ssc_data_get_number(ptr, "depr_en_basis_mat", &result)) + make_access_error("SAM_Equpartflip", "depr_en_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_Equpartflip_Depreciation_depr_fedbas_method_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ diff --git a/api/modules/SAM_HostDeveloper.cpp b/api/modules/SAM_HostDeveloper.cpp index c8d820dc9..390bf3eed 100644 --- a/api/modules/SAM_HostDeveloper.cpp +++ b/api/modules/SAM_HostDeveloper.cpp @@ -680,6 +680,12 @@ SAM_EXPORT void SAM_HostDeveloper_Depreciation_depr_alloc_sl_5_percent_nset(SAM_ }); } +SAM_EXPORT void SAM_HostDeveloper_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_matrix(ptr, "depr_basis_mat", mat, nrows, ncols); + }); +} + SAM_EXPORT void SAM_HostDeveloper_Depreciation_depr_bonus_fed_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_bonus_fed", number); @@ -782,6 +788,12 @@ SAM_EXPORT void SAM_HostDeveloper_Depreciation_depr_custom_schedule_aset(SAM_tab }); } +SAM_EXPORT void SAM_HostDeveloper_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_number(ptr, "depr_en_basis_mat", number); + }); +} + SAM_EXPORT void SAM_HostDeveloper_Depreciation_depr_fedbas_method_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_fedbas_method", number); @@ -2810,6 +2822,16 @@ SAM_EXPORT double SAM_HostDeveloper_Depreciation_depr_alloc_sl_5_percent_nget(SA return result; } +SAM_EXPORT double* SAM_HostDeveloper_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err){ + double* result = nullptr; + translateExceptions(err, [&]{ + result = ssc_data_get_matrix(ptr, "depr_basis_mat", nrows, ncols); + if (!result) + make_access_error("SAM_HostDeveloper", "depr_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_HostDeveloper_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ @@ -2964,6 +2986,15 @@ SAM_EXPORT double* SAM_HostDeveloper_Depreciation_depr_custom_schedule_aget(SAM_ return result; } +SAM_EXPORT double SAM_HostDeveloper_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err){ + double result; + translateExceptions(err, [&]{ + if (!ssc_data_get_number(ptr, "depr_en_basis_mat", &result)) + make_access_error("SAM_HostDeveloper", "depr_en_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_HostDeveloper_Depreciation_depr_fedbas_method_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ diff --git a/api/modules/SAM_Levpartflip.cpp b/api/modules/SAM_Levpartflip.cpp index 9876abb24..2a495b2d3 100644 --- a/api/modules/SAM_Levpartflip.cpp +++ b/api/modules/SAM_Levpartflip.cpp @@ -686,6 +686,12 @@ SAM_EXPORT void SAM_Levpartflip_Depreciation_depr_alloc_sl_5_percent_nset(SAM_ta }); } +SAM_EXPORT void SAM_Levpartflip_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_matrix(ptr, "depr_basis_mat", mat, nrows, ncols); + }); +} + SAM_EXPORT void SAM_Levpartflip_Depreciation_depr_bonus_fed_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_bonus_fed", number); @@ -788,6 +794,12 @@ SAM_EXPORT void SAM_Levpartflip_Depreciation_depr_custom_schedule_aset(SAM_table }); } +SAM_EXPORT void SAM_Levpartflip_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_number(ptr, "depr_en_basis_mat", number); + }); +} + SAM_EXPORT void SAM_Levpartflip_Depreciation_depr_fedbas_method_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_fedbas_method", number); @@ -2777,6 +2789,16 @@ SAM_EXPORT double SAM_Levpartflip_Depreciation_depr_alloc_sl_5_percent_nget(SAM_ return result; } +SAM_EXPORT double* SAM_Levpartflip_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err){ + double* result = nullptr; + translateExceptions(err, [&]{ + result = ssc_data_get_matrix(ptr, "depr_basis_mat", nrows, ncols); + if (!result) + make_access_error("SAM_Levpartflip", "depr_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_Levpartflip_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ @@ -2931,6 +2953,15 @@ SAM_EXPORT double* SAM_Levpartflip_Depreciation_depr_custom_schedule_aget(SAM_ta return result; } +SAM_EXPORT double SAM_Levpartflip_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err){ + double result; + translateExceptions(err, [&]{ + if (!ssc_data_get_number(ptr, "depr_en_basis_mat", &result)) + make_access_error("SAM_Levpartflip", "depr_en_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_Levpartflip_Depreciation_depr_fedbas_method_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ diff --git a/api/modules/SAM_Merchantplant.cpp b/api/modules/SAM_Merchantplant.cpp index d04ba0b67..0fc40e245 100644 --- a/api/modules/SAM_Merchantplant.cpp +++ b/api/modules/SAM_Merchantplant.cpp @@ -632,6 +632,12 @@ SAM_EXPORT void SAM_Merchantplant_Depreciation_depr_alloc_sl_5_percent_nset(SAM_ }); } +SAM_EXPORT void SAM_Merchantplant_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_matrix(ptr, "depr_basis_mat", mat, nrows, ncols); + }); +} + SAM_EXPORT void SAM_Merchantplant_Depreciation_depr_bonus_fed_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_bonus_fed", number); @@ -734,6 +740,12 @@ SAM_EXPORT void SAM_Merchantplant_Depreciation_depr_custom_schedule_aset(SAM_tab }); } +SAM_EXPORT void SAM_Merchantplant_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_number(ptr, "depr_en_basis_mat", number); + }); +} + SAM_EXPORT void SAM_Merchantplant_Depreciation_depr_fedbas_method_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_fedbas_method", number); @@ -2830,6 +2842,16 @@ SAM_EXPORT double SAM_Merchantplant_Depreciation_depr_alloc_sl_5_percent_nget(SA return result; } +SAM_EXPORT double* SAM_Merchantplant_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err){ + double* result = nullptr; + translateExceptions(err, [&]{ + result = ssc_data_get_matrix(ptr, "depr_basis_mat", nrows, ncols); + if (!result) + make_access_error("SAM_Merchantplant", "depr_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_Merchantplant_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ @@ -2984,6 +3006,15 @@ SAM_EXPORT double* SAM_Merchantplant_Depreciation_depr_custom_schedule_aget(SAM_ return result; } +SAM_EXPORT double SAM_Merchantplant_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err){ + double result; + translateExceptions(err, [&]{ + if (!ssc_data_get_number(ptr, "depr_en_basis_mat", &result)) + make_access_error("SAM_Merchantplant", "depr_en_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_Merchantplant_Depreciation_depr_fedbas_method_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ diff --git a/api/modules/SAM_Saleleaseback.cpp b/api/modules/SAM_Saleleaseback.cpp index 5af46e550..3ca00403f 100644 --- a/api/modules/SAM_Saleleaseback.cpp +++ b/api/modules/SAM_Saleleaseback.cpp @@ -572,6 +572,12 @@ SAM_EXPORT void SAM_Saleleaseback_Depreciation_depr_alloc_sl_5_percent_nset(SAM_ }); } +SAM_EXPORT void SAM_Saleleaseback_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_matrix(ptr, "depr_basis_mat", mat, nrows, ncols); + }); +} + SAM_EXPORT void SAM_Saleleaseback_Depreciation_depr_bonus_fed_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_bonus_fed", number); @@ -674,6 +680,12 @@ SAM_EXPORT void SAM_Saleleaseback_Depreciation_depr_custom_schedule_aset(SAM_tab }); } +SAM_EXPORT void SAM_Saleleaseback_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_number(ptr, "depr_en_basis_mat", number); + }); +} + SAM_EXPORT void SAM_Saleleaseback_Depreciation_depr_itc_fed_custom_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_itc_fed_custom", number); @@ -2492,6 +2504,16 @@ SAM_EXPORT double SAM_Saleleaseback_Depreciation_depr_alloc_sl_5_percent_nget(SA return result; } +SAM_EXPORT double* SAM_Saleleaseback_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err){ + double* result = nullptr; + translateExceptions(err, [&]{ + result = ssc_data_get_matrix(ptr, "depr_basis_mat", nrows, ncols); + if (!result) + make_access_error("SAM_Saleleaseback", "depr_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_Saleleaseback_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ @@ -2646,6 +2668,15 @@ SAM_EXPORT double* SAM_Saleleaseback_Depreciation_depr_custom_schedule_aget(SAM_ return result; } +SAM_EXPORT double SAM_Saleleaseback_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err){ + double result; + translateExceptions(err, [&]{ + if (!ssc_data_get_number(ptr, "depr_en_basis_mat", &result)) + make_access_error("SAM_Saleleaseback", "depr_en_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_Saleleaseback_Depreciation_depr_itc_fed_custom_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ diff --git a/api/modules/SAM_Singleowner.cpp b/api/modules/SAM_Singleowner.cpp index 03ebe3430..0ac51cc66 100644 --- a/api/modules/SAM_Singleowner.cpp +++ b/api/modules/SAM_Singleowner.cpp @@ -716,6 +716,12 @@ SAM_EXPORT void SAM_Singleowner_Depreciation_depr_alloc_sl_5_percent_nset(SAM_ta }); } +SAM_EXPORT void SAM_Singleowner_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_matrix(ptr, "depr_basis_mat", mat, nrows, ncols); + }); +} + SAM_EXPORT void SAM_Singleowner_Depreciation_depr_bonus_fed_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_bonus_fed", number); @@ -818,6 +824,12 @@ SAM_EXPORT void SAM_Singleowner_Depreciation_depr_custom_schedule_aset(SAM_table }); } +SAM_EXPORT void SAM_Singleowner_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_number(ptr, "depr_en_basis_mat", number); + }); +} + SAM_EXPORT void SAM_Singleowner_Depreciation_depr_fedbas_method_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_fedbas_method", number); @@ -3087,6 +3099,16 @@ SAM_EXPORT double SAM_Singleowner_Depreciation_depr_alloc_sl_5_percent_nget(SAM_ return result; } +SAM_EXPORT double* SAM_Singleowner_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err){ + double* result = nullptr; + translateExceptions(err, [&]{ + result = ssc_data_get_matrix(ptr, "depr_basis_mat", nrows, ncols); + if (!result) + make_access_error("SAM_Singleowner", "depr_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_Singleowner_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ @@ -3241,6 +3263,15 @@ SAM_EXPORT double* SAM_Singleowner_Depreciation_depr_custom_schedule_aget(SAM_ta return result; } +SAM_EXPORT double SAM_Singleowner_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err){ + double result; + translateExceptions(err, [&]{ + if (!ssc_data_get_number(ptr, "depr_en_basis_mat", &result)) + make_access_error("SAM_Singleowner", "depr_en_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_Singleowner_Depreciation_depr_fedbas_method_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ diff --git a/api/modules/SAM_SingleownerHeat.cpp b/api/modules/SAM_SingleownerHeat.cpp index 01764f429..af27f28b4 100644 --- a/api/modules/SAM_SingleownerHeat.cpp +++ b/api/modules/SAM_SingleownerHeat.cpp @@ -1340,6 +1340,12 @@ SAM_EXPORT void SAM_SingleownerHeat_Depreciation_depr_alloc_sl_5_percent_nset(SA }); } +SAM_EXPORT void SAM_SingleownerHeat_Depreciation_depr_basis_mat_mset(SAM_table ptr, double* mat, int nrows, int ncols, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_matrix(ptr, "depr_basis_mat", mat, nrows, ncols); + }); +} + SAM_EXPORT void SAM_SingleownerHeat_Depreciation_depr_bonus_fed_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_bonus_fed", number); @@ -1442,6 +1448,12 @@ SAM_EXPORT void SAM_SingleownerHeat_Depreciation_depr_custom_schedule_aset(SAM_t }); } +SAM_EXPORT void SAM_SingleownerHeat_Depreciation_depr_en_basis_mat_nset(SAM_table ptr, double number, SAM_error *err){ + translateExceptions(err, [&]{ + ssc_data_set_number(ptr, "depr_en_basis_mat", number); + }); +} + SAM_EXPORT void SAM_SingleownerHeat_Depreciation_depr_fedbas_method_nset(SAM_table ptr, double number, SAM_error *err){ translateExceptions(err, [&]{ ssc_data_set_number(ptr, "depr_fedbas_method", number); @@ -4052,6 +4064,16 @@ SAM_EXPORT double SAM_SingleownerHeat_Depreciation_depr_alloc_sl_5_percent_nget( return result; } +SAM_EXPORT double* SAM_SingleownerHeat_Depreciation_depr_basis_mat_mget(SAM_table ptr, int* nrows, int* ncols, SAM_error *err){ + double* result = nullptr; + translateExceptions(err, [&]{ + result = ssc_data_get_matrix(ptr, "depr_basis_mat", nrows, ncols); + if (!result) + make_access_error("SAM_SingleownerHeat", "depr_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_SingleownerHeat_Depreciation_depr_bonus_fed_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ @@ -4206,6 +4228,15 @@ SAM_EXPORT double* SAM_SingleownerHeat_Depreciation_depr_custom_schedule_aget(SA return result; } +SAM_EXPORT double SAM_SingleownerHeat_Depreciation_depr_en_basis_mat_nget(SAM_table ptr, SAM_error *err){ + double result; + translateExceptions(err, [&]{ + if (!ssc_data_get_number(ptr, "depr_en_basis_mat", &result)) + make_access_error("SAM_SingleownerHeat", "depr_en_basis_mat"); + }); + return result; +} + SAM_EXPORT double SAM_SingleownerHeat_Depreciation_depr_fedbas_method_nget(SAM_table ptr, SAM_error *err){ double result; translateExceptions(err, [&]{ diff --git a/deploy/runtime/defaults/Biopower_All Equity Partnership Flip.json b/deploy/runtime/defaults/Biopower_All Equity Partnership Flip.json index ee2883b04..5059d94a5 100644 --- a/deploy/runtime/defaults/Biopower_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/Biopower_All Equity Partnership Flip.json @@ -29,6 +29,10 @@ "annual_tdry": 5.47658, "annual_twet": 2.88032, "annual_wspd": 5.37725, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "biopwr.cost.boiler": 38828474.481528569, @@ -85,7 +89,7 @@ "biopwr.feedstock.bagasse_c": 0.4695, "biopwr.feedstock.bagasse_frac": 0.0, "biopwr.feedstock.bagasse_h": 0.0547, - "biopwr.feedstock.bagasse_hhv": 8146.605000000001, + "biopwr.feedstock.bagasse_hhv": 8146.6050000000009, "biopwr.feedstock.bagasse_lhv": 7894.760730000001, "biopwr.feedstock.bagasse_moisture": 100.0, "biopwr.feedstock.bagasse_moisture_wet": 50.0, @@ -256,7 +260,7 @@ "biopwr.feedstock.total_h": 0.05368872073764044, "biopwr.feedstock.total_hhv": 7668.698347232303, "biopwr.feedstock.total_lhv": 7194.0304069514299, - "biopwr.feedstock.total_moisture": 0.3656434144920072, + "biopwr.feedstock.total_moisture": 0.36564341449200718, "biopwr.feedstock.total_nameplate": 48535.59310191071, "biopwr.feedstock.total_o": 0.5115152836845535, "biopwr.feedstock.urban_ash": 0.0125, @@ -266,7 +270,7 @@ "biopwr.feedstock.urban_h": 0.05988, "biopwr.feedstock.urban_hhv": 7791.0, "biopwr.feedstock.urban_lhv": 7399.0, - "biopwr.feedstock.urban_moisture": 13.636363636363637, + "biopwr.feedstock.urban_moisture": 13.636363636363635, "biopwr.feedstock.urban_moisture_wet": 12.0, "biopwr.feedstock.urban_o": 0.4449, "biopwr.feedstock.urban_obtainable": 10.0, @@ -279,7 +283,7 @@ "biopwr.feedstock.wheat_h": 0.0532, "biopwr.feedstock.wheat_hhv": 7661.2479, "biopwr.feedstock.wheat_lhv": 7107.9666, - "biopwr.feedstock.wheat_moisture": 13.636363636363637, + "biopwr.feedstock.wheat_moisture": 13.636363636363635, "biopwr.feedstock.wheat_moisture_wet": 12.0, "biopwr.feedstock.wheat_o": 0.4914, "biopwr.feedstock.wheat_obtainable": 10.0, @@ -482,7 +486,7 @@ "const_per_upfront_rate5": 0.0, "construction_financing_cost": 5254747.836993514, "cost_dev_fee_percent": 3.0, - "cost_dev_fee_tax_liability": 1593239.5441764338, + "cost_dev_fee_tax_liability": 1593239.5441764335, "cost_dev_fee_value": 6005426.099421159, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, @@ -491,33 +495,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 92.0, - "depr_alloc_none": 1.5, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 200180869.9807053, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -525,6 +557,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18774,19 +18807,27 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19449,7 +19490,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 110.0 ], @@ -19518,7 +19561,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19534,7 +19577,11 @@ "salvage_value": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "fargo_nd_46.9_-96.8_mts1_60_tmy.csv", "solar_data_source": "TMY2", "solar_resource": "fargo_nd_46.9_-96.8_mts1_60_tmy", @@ -19551,6 +19598,10 @@ "station_id": "14914", "step": 3600.0, "system_capacity": 48535.59310191071, + "system_itc_basis_cost": 200180869.9807053, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tax_investor_equity_percent": 60.0, "tax_investor_postflip_cash_percent": 10.0, @@ -19562,6 +19613,13 @@ "total_indirect_cost": 38794742.24432273, "total_installed_cost": 200180869.9807053, "tz": -6.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ur_annual_min_charge": 0.0, diff --git a/deploy/runtime/defaults/Biopower_LCOE Calculator.json b/deploy/runtime/defaults/Biopower_LCOE Calculator.json index c03771653..d6c6fa906 100644 --- a/deploy/runtime/defaults/Biopower_LCOE Calculator.json +++ b/deploy/runtime/defaults/Biopower_LCOE Calculator.json @@ -46,7 +46,7 @@ "biopwr.feedstock.bagasse_c": 0.4695, "biopwr.feedstock.bagasse_frac": 0.0, "biopwr.feedstock.bagasse_h": 0.0547, - "biopwr.feedstock.bagasse_hhv": 8146.605000000001, + "biopwr.feedstock.bagasse_hhv": 8146.6050000000009, "biopwr.feedstock.bagasse_lhv": 7894.760730000001, "biopwr.feedstock.bagasse_moisture": 100.0, "biopwr.feedstock.bagasse_moisture_wet": 50.0, @@ -217,7 +217,7 @@ "biopwr.feedstock.total_h": 0.05368872073764044, "biopwr.feedstock.total_hhv": 7668.698347232303, "biopwr.feedstock.total_lhv": 7194.0304069514299, - "biopwr.feedstock.total_moisture": 0.3656434144920072, + "biopwr.feedstock.total_moisture": 0.36564341449200718, "biopwr.feedstock.total_nameplate": 48535.59310191071, "biopwr.feedstock.total_o": 0.5115152836845535, "biopwr.feedstock.urban_ash": 0.0125, @@ -227,7 +227,7 @@ "biopwr.feedstock.urban_h": 0.05988, "biopwr.feedstock.urban_hhv": 7791.0, "biopwr.feedstock.urban_lhv": 7399.0, - "biopwr.feedstock.urban_moisture": 13.636363636363637, + "biopwr.feedstock.urban_moisture": 13.636363636363635, "biopwr.feedstock.urban_moisture_wet": 12.0, "biopwr.feedstock.urban_o": 0.4449, "biopwr.feedstock.urban_obtainable": 10.0, @@ -240,7 +240,7 @@ "biopwr.feedstock.wheat_h": 0.0532, "biopwr.feedstock.wheat_hhv": 7661.2479, "biopwr.feedstock.wheat_lhv": 7107.9666, - "biopwr.feedstock.wheat_moisture": 13.636363636363637, + "biopwr.feedstock.wheat_moisture": 13.636363636363635, "biopwr.feedstock.wheat_moisture_wet": 12.0, "biopwr.feedstock.wheat_o": 0.4914, "biopwr.feedstock.wheat_obtainable": 10.0, diff --git a/deploy/runtime/defaults/Biopower_Leveraged Partnership Flip.json b/deploy/runtime/defaults/Biopower_Leveraged Partnership Flip.json index 6ec4a878c..2b0df353b 100644 --- a/deploy/runtime/defaults/Biopower_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/Biopower_Leveraged Partnership Flip.json @@ -29,6 +29,10 @@ "annual_tdry": 5.47658, "annual_twet": 2.88032, "annual_wspd": 5.37725, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "biopwr.cost.boiler": 38828474.481528569, @@ -85,7 +89,7 @@ "biopwr.feedstock.bagasse_c": 0.4695, "biopwr.feedstock.bagasse_frac": 0.0, "biopwr.feedstock.bagasse_h": 0.0547, - "biopwr.feedstock.bagasse_hhv": 8146.605000000001, + "biopwr.feedstock.bagasse_hhv": 8146.6050000000009, "biopwr.feedstock.bagasse_lhv": 7894.760730000001, "biopwr.feedstock.bagasse_moisture": 100.0, "biopwr.feedstock.bagasse_moisture_wet": 50.0, @@ -256,7 +260,7 @@ "biopwr.feedstock.total_h": 0.05368872073764044, "biopwr.feedstock.total_hhv": 7668.698347232303, "biopwr.feedstock.total_lhv": 7194.0304069514299, - "biopwr.feedstock.total_moisture": 0.3656434144920072, + "biopwr.feedstock.total_moisture": 0.36564341449200718, "biopwr.feedstock.total_nameplate": 48535.59310191071, "biopwr.feedstock.total_o": 0.5115152836845535, "biopwr.feedstock.urban_ash": 0.0125, @@ -266,7 +270,7 @@ "biopwr.feedstock.urban_h": 0.05988, "biopwr.feedstock.urban_hhv": 7791.0, "biopwr.feedstock.urban_lhv": 7399.0, - "biopwr.feedstock.urban_moisture": 13.636363636363637, + "biopwr.feedstock.urban_moisture": 13.636363636363635, "biopwr.feedstock.urban_moisture_wet": 12.0, "biopwr.feedstock.urban_o": 0.4449, "biopwr.feedstock.urban_obtainable": 10.0, @@ -279,7 +283,7 @@ "biopwr.feedstock.wheat_h": 0.0532, "biopwr.feedstock.wheat_hhv": 7661.2479, "biopwr.feedstock.wheat_lhv": 7107.9666, - "biopwr.feedstock.wheat_moisture": 13.636363636363637, + "biopwr.feedstock.wheat_moisture": 13.636363636363635, "biopwr.feedstock.wheat_moisture_wet": 12.0, "biopwr.feedstock.wheat_o": 0.4914, "biopwr.feedstock.wheat_obtainable": 10.0, @@ -484,7 +488,7 @@ "cost_debt_closing": 0.0, "cost_debt_fee": 2.75, "cost_dev_fee_percent": 3.0, - "cost_dev_fee_tax_liability": 1593239.5441764338, + "cost_dev_fee_tax_liability": 1593239.5441764335, "cost_dev_fee_value": 6005426.099421159, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, @@ -496,33 +500,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 89.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 3.0, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 200180869.9807053, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -530,6 +562,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18782,19 +18815,27 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19458,7 +19499,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 110.0 ], @@ -19528,7 +19571,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19545,7 +19588,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "fargo_nd_46.9_-96.8_mts1_60_tmy.csv", "solar_data_source": "TMY2", "solar_resource": "fargo_nd_46.9_-96.8_mts1_60_tmy", @@ -19560,6 +19607,10 @@ "station_id": "14914", "step": 3600.0, "system_capacity": 48535.59310191071, + "system_itc_basis_cost": 200180869.9807053, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -19573,6 +19624,13 @@ "total_indirect_cost": 38794742.24432273, "total_installed_cost": 200180869.9807053, "tz": -6.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ui_wacc": 7.468800000000001, diff --git a/deploy/runtime/defaults/Biopower_Merchant Plant.json b/deploy/runtime/defaults/Biopower_Merchant Plant.json index c1763e726..501e8e690 100644 --- a/deploy/runtime/defaults/Biopower_Merchant Plant.json +++ b/deploy/runtime/defaults/Biopower_Merchant Plant.json @@ -29,6 +29,10 @@ "annual_tdry": 5.47658, "annual_twet": 2.88032, "annual_wspd": 5.37725, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "biopwr.cost.boiler": 38828474.481528569, @@ -85,7 +89,7 @@ "biopwr.feedstock.bagasse_c": 0.4695, "biopwr.feedstock.bagasse_frac": 0.0, "biopwr.feedstock.bagasse_h": 0.0547, - "biopwr.feedstock.bagasse_hhv": 8146.605000000001, + "biopwr.feedstock.bagasse_hhv": 8146.6050000000009, "biopwr.feedstock.bagasse_lhv": 7894.760730000001, "biopwr.feedstock.bagasse_moisture": 100.0, "biopwr.feedstock.bagasse_moisture_wet": 50.0, @@ -256,7 +260,7 @@ "biopwr.feedstock.total_h": 0.05368872073764044, "biopwr.feedstock.total_hhv": 7668.698347232303, "biopwr.feedstock.total_lhv": 7194.0304069514299, - "biopwr.feedstock.total_moisture": 0.3656434144920072, + "biopwr.feedstock.total_moisture": 0.36564341449200718, "biopwr.feedstock.total_nameplate": 48535.59310191071, "biopwr.feedstock.total_o": 0.5115152836845535, "biopwr.feedstock.urban_ash": 0.0125, @@ -266,7 +270,7 @@ "biopwr.feedstock.urban_h": 0.05988, "biopwr.feedstock.urban_hhv": 7791.0, "biopwr.feedstock.urban_lhv": 7399.0, - "biopwr.feedstock.urban_moisture": 13.636363636363637, + "biopwr.feedstock.urban_moisture": 13.636363636363635, "biopwr.feedstock.urban_moisture_wet": 12.0, "biopwr.feedstock.urban_o": 0.4449, "biopwr.feedstock.urban_obtainable": 10.0, @@ -279,7 +283,7 @@ "biopwr.feedstock.wheat_h": 0.0532, "biopwr.feedstock.wheat_hhv": 7661.2479, "biopwr.feedstock.wheat_lhv": 7107.9666, - "biopwr.feedstock.wheat_moisture": 13.636363636363637, + "biopwr.feedstock.wheat_moisture": 13.636363636363635, "biopwr.feedstock.wheat_moisture_wet": 12.0, "biopwr.feedstock.wheat_o": 0.4914, "biopwr.feedstock.wheat_obtainable": 10.0, @@ -502,7 +506,7 @@ ], "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, - "cp_system_nameplate": 48.53559310191071, + "cp_system_nameplate": 48.535593101910709, "debt_message": "", "debt_option": 1.0, "debt_percent": 50.0, @@ -510,33 +514,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 200180869.9807053, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -544,6 +576,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -9388,19 +9421,27 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -666550,7 +666591,9 @@ ], "mp_error_msg": "", "mp_market_percent_gen": 100.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 110.0 ], @@ -666614,7 +666657,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -666632,7 +666675,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "fargo_nd_46.9_-96.8_mts1_60_tmy.csv", "solar_data_source": "TMY2", "solar_resource": "fargo_nd_46.9_-96.8_mts1_60_tmy", @@ -666646,6 +666693,10 @@ "station_id": "14914", "step": 3600.0, "system_capacity": 48535.59310191071, + "system_itc_basis_cost": 200180869.9807053, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "term_int_rate": 8.0, "term_tenor": 18.0, @@ -666653,6 +666704,13 @@ "total_indirect_cost": 38794742.24432273, "total_installed_cost": 200180869.9807053, "tz": -6.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ui_system_nameplate_standalone": 0.0, diff --git a/deploy/runtime/defaults/Biopower_None.json b/deploy/runtime/defaults/Biopower_None.json index 470d0d4c4..e0651c4e6 100644 --- a/deploy/runtime/defaults/Biopower_None.json +++ b/deploy/runtime/defaults/Biopower_None.json @@ -46,7 +46,7 @@ "biopwr.feedstock.bagasse_c": 0.4695, "biopwr.feedstock.bagasse_frac": 0.0, "biopwr.feedstock.bagasse_h": 0.0547, - "biopwr.feedstock.bagasse_hhv": 8146.605000000001, + "biopwr.feedstock.bagasse_hhv": 8146.6050000000009, "biopwr.feedstock.bagasse_lhv": 7894.760730000001, "biopwr.feedstock.bagasse_moisture": 100.0, "biopwr.feedstock.bagasse_moisture_wet": 50.0, @@ -217,7 +217,7 @@ "biopwr.feedstock.total_h": 0.05368872073764044, "biopwr.feedstock.total_hhv": 7668.698347232303, "biopwr.feedstock.total_lhv": 7194.0304069514299, - "biopwr.feedstock.total_moisture": 0.3656434144920072, + "biopwr.feedstock.total_moisture": 0.36564341449200718, "biopwr.feedstock.total_nameplate": 48535.59310191071, "biopwr.feedstock.total_o": 0.5115152836845535, "biopwr.feedstock.urban_ash": 0.0125, @@ -227,7 +227,7 @@ "biopwr.feedstock.urban_h": 0.05988, "biopwr.feedstock.urban_hhv": 7791.0, "biopwr.feedstock.urban_lhv": 7399.0, - "biopwr.feedstock.urban_moisture": 13.636363636363637, + "biopwr.feedstock.urban_moisture": 13.636363636363635, "biopwr.feedstock.urban_moisture_wet": 12.0, "biopwr.feedstock.urban_o": 0.4449, "biopwr.feedstock.urban_obtainable": 10.0, @@ -240,7 +240,7 @@ "biopwr.feedstock.wheat_h": 0.0532, "biopwr.feedstock.wheat_hhv": 7661.2479, "biopwr.feedstock.wheat_lhv": 7107.9666, - "biopwr.feedstock.wheat_moisture": 13.636363636363637, + "biopwr.feedstock.wheat_moisture": 13.636363636363635, "biopwr.feedstock.wheat_moisture_wet": 12.0, "biopwr.feedstock.wheat_o": 0.4914, "biopwr.feedstock.wheat_obtainable": 10.0, diff --git a/deploy/runtime/defaults/Biopower_Sale Leaseback.json b/deploy/runtime/defaults/Biopower_Sale Leaseback.json index 2536af220..2e40082a0 100644 --- a/deploy/runtime/defaults/Biopower_Sale Leaseback.json +++ b/deploy/runtime/defaults/Biopower_Sale Leaseback.json @@ -29,6 +29,10 @@ "annual_tdry": 5.47658, "annual_twet": 2.88032, "annual_wspd": 5.37725, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "biopwr.cost.boiler": 38828474.481528569, @@ -85,7 +89,7 @@ "biopwr.feedstock.bagasse_c": 0.4695, "biopwr.feedstock.bagasse_frac": 0.0, "biopwr.feedstock.bagasse_h": 0.0547, - "biopwr.feedstock.bagasse_hhv": 8146.605000000001, + "biopwr.feedstock.bagasse_hhv": 8146.6050000000009, "biopwr.feedstock.bagasse_lhv": 7894.760730000001, "biopwr.feedstock.bagasse_moisture": 100.0, "biopwr.feedstock.bagasse_moisture_wet": 50.0, @@ -256,7 +260,7 @@ "biopwr.feedstock.total_h": 0.05368872073764044, "biopwr.feedstock.total_hhv": 7668.698347232303, "biopwr.feedstock.total_lhv": 7194.0304069514299, - "biopwr.feedstock.total_moisture": 0.3656434144920072, + "biopwr.feedstock.total_moisture": 0.36564341449200718, "biopwr.feedstock.total_nameplate": 48535.59310191071, "biopwr.feedstock.total_o": 0.5115152836845535, "biopwr.feedstock.urban_ash": 0.0125, @@ -266,7 +270,7 @@ "biopwr.feedstock.urban_h": 0.05988, "biopwr.feedstock.urban_hhv": 7791.0, "biopwr.feedstock.urban_lhv": 7399.0, - "biopwr.feedstock.urban_moisture": 13.636363636363637, + "biopwr.feedstock.urban_moisture": 13.636363636363635, "biopwr.feedstock.urban_moisture_wet": 12.0, "biopwr.feedstock.urban_o": 0.4449, "biopwr.feedstock.urban_obtainable": 10.0, @@ -279,7 +283,7 @@ "biopwr.feedstock.wheat_h": 0.0532, "biopwr.feedstock.wheat_hhv": 7661.2479, "biopwr.feedstock.wheat_lhv": 7107.9666, - "biopwr.feedstock.wheat_moisture": 13.636363636363637, + "biopwr.feedstock.wheat_moisture": 13.636363636363635, "biopwr.feedstock.wheat_moisture_wet": 12.0, "biopwr.feedstock.wheat_o": 0.4914, "biopwr.feedstock.wheat_obtainable": 10.0, @@ -482,7 +486,7 @@ "const_per_upfront_rate5": 0.0, "construction_financing_cost": 5254747.836993514, "cost_dev_fee_percent": 3.0, - "cost_dev_fee_tax_liability": 1593239.5441764338, + "cost_dev_fee_tax_liability": 1593239.5441764335, "cost_dev_fee_value": 6005426.099421159, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, @@ -491,33 +495,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 95.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 2.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 200180869.9807053, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -525,6 +557,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18769,19 +18802,27 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19444,7 +19485,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 110.0 ], @@ -19513,7 +19556,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19530,7 +19573,11 @@ "salvage_value": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "fargo_nd_46.9_-96.8_mts1_60_tmy.csv", "solar_data_source": "TMY2", "solar_resource": "fargo_nd_46.9_-96.8_mts1_60_tmy", @@ -19548,6 +19595,10 @@ "station_id": "14914", "step": 3600.0, "system_capacity": 48535.59310191071, + "system_itc_basis_cost": 200180869.9807053, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tax_investor_required_lease_reserve": 6.0, "tod_library": "Uniform Dispatch", @@ -19555,6 +19606,13 @@ "total_indirect_cost": 38794742.24432273, "total_installed_cost": 200180869.9807053, "tz": -6.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ur_annual_min_charge": 0.0, diff --git a/deploy/runtime/defaults/Biopower_Single Owner.json b/deploy/runtime/defaults/Biopower_Single Owner.json index ede07ae60..94ba5d52e 100644 --- a/deploy/runtime/defaults/Biopower_Single Owner.json +++ b/deploy/runtime/defaults/Biopower_Single Owner.json @@ -29,6 +29,10 @@ "annual_tdry": 5.47658, "annual_twet": 2.88032, "annual_wspd": 5.37725, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "biopwr.cost.boiler": 38828474.481528569, @@ -85,7 +89,7 @@ "biopwr.feedstock.bagasse_c": 0.4695, "biopwr.feedstock.bagasse_frac": 0.0, "biopwr.feedstock.bagasse_h": 0.0547, - "biopwr.feedstock.bagasse_hhv": 8146.605000000001, + "biopwr.feedstock.bagasse_hhv": 8146.6050000000009, "biopwr.feedstock.bagasse_lhv": 7894.760730000001, "biopwr.feedstock.bagasse_moisture": 100.0, "biopwr.feedstock.bagasse_moisture_wet": 50.0, @@ -256,7 +260,7 @@ "biopwr.feedstock.total_h": 0.05368872073764044, "biopwr.feedstock.total_hhv": 7668.698347232303, "biopwr.feedstock.total_lhv": 7194.0304069514299, - "biopwr.feedstock.total_moisture": 0.3656434144920072, + "biopwr.feedstock.total_moisture": 0.36564341449200718, "biopwr.feedstock.total_nameplate": 48535.59310191071, "biopwr.feedstock.total_o": 0.5115152836845535, "biopwr.feedstock.urban_ash": 0.0125, @@ -266,7 +270,7 @@ "biopwr.feedstock.urban_h": 0.05988, "biopwr.feedstock.urban_hhv": 7791.0, "biopwr.feedstock.urban_lhv": 7399.0, - "biopwr.feedstock.urban_moisture": 13.636363636363637, + "biopwr.feedstock.urban_moisture": 13.636363636363635, "biopwr.feedstock.urban_moisture_wet": 12.0, "biopwr.feedstock.urban_o": 0.4449, "biopwr.feedstock.urban_obtainable": 10.0, @@ -279,7 +283,7 @@ "biopwr.feedstock.wheat_h": 0.0532, "biopwr.feedstock.wheat_hhv": 7661.2479, "biopwr.feedstock.wheat_lhv": 7107.9666, - "biopwr.feedstock.wheat_moisture": 13.636363636363637, + "biopwr.feedstock.wheat_moisture": 13.636363636363635, "biopwr.feedstock.wheat_moisture_wet": 12.0, "biopwr.feedstock.wheat_o": 0.4914, "biopwr.feedstock.wheat_obtainable": 10.0, @@ -494,7 +498,7 @@ ], "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, - "cp_system_nameplate": 48.53559310191071, + "cp_system_nameplate": 48.535593101910709, "debt_message": "", "debt_option": 1.0, "debt_percent": 50.0, @@ -502,33 +506,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 200180869.9807053, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -536,6 +568,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18787,19 +18820,27 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19463,7 +19504,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 110.0 ], @@ -19533,7 +19576,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19553,7 +19596,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "fargo_nd_46.9_-96.8_mts1_60_tmy.csv", "solar_data_source": "TMY2", "solar_resource": "fargo_nd_46.9_-96.8_mts1_60_tmy", @@ -19568,6 +19615,10 @@ "station_id": "14914", "step": 3600.0, "system_capacity": 48535.59310191071, + "system_itc_basis_cost": 200180869.9807053, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "term_int_rate": 8.0, "term_tenor": 18.0, @@ -19576,6 +19627,13 @@ "total_indirect_cost": 38794742.24432273, "total_installed_cost": 200180869.9807053, "tz": -6.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ui_system_nameplate_standalone": 0.0, diff --git a/deploy/runtime/defaults/Custom Generation Battery_All Equity Partnership Flip.json b/deploy/runtime/defaults/Custom Generation Battery_All Equity Partnership Flip.json index 3c3ac11fb..d6b5cd1d6 100644 --- a/deploy/runtime/defaults/Custom Generation Battery_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/Custom Generation Battery_All Equity Partnership Flip.json @@ -32,7 +32,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -8916,6 +8916,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 74460094.41528, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 63.35305436174002, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -10005,12 +10009,12 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 117531972.47621216, + "const_per_principal1": 117531972.47621215, "const_per_principal2": 0.0, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 117531972.47621216, + "const_per_principal_total": 117531972.47621215, "const_per_total1": 3085214.277500569, "const_per_total2": 0.0, "const_per_total3": 0.0, @@ -10024,24 +10028,24 @@ "construction_financing_cost": 3085214.277500569, "conv_eff": 34.118048447628797, "cost_dev_fee_percent": 3.0, - "cost_dev_fee_tax_liability": 935436.9689381725, + "cost_dev_fee_tax_liability": 935436.9689381723, "cost_dev_fee_value": 3525959.174286364, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "customgen.cost.contingency": 4723004.720764, "customgen.cost.contingency_percent": 5.0, "customgen.cost.epc.fixed": 0.0, - "customgen.cost.epc.nonfixed": 9918309.9136044, + "customgen.cost.epc.nonfixed": 9918309.913604401, "customgen.cost.epc.percent": 10.0, - "customgen.cost.epc.total": 9918309.9136044, + "customgen.cost.epc.total": 9918309.913604401, "customgen.cost.installed_per_capacity": 5.876598623810607, "customgen.cost.per_watt": 1.0, "customgen.cost.plant": 0.0, "customgen.cost.plant_scaled": 20000000.0, "customgen.cost.plm.fixed": 0.0, - "customgen.cost.plm.nonfixed": 3471408.46976154, + "customgen.cost.plm.nonfixed": 3471408.4697615399, "customgen.cost.plm.percent": 3.5, - "customgen.cost.plm.total": 3471408.46976154, + "customgen.cost.plm.total": 3471408.4697615399, "customgen.cost.sales_tax.percent": 100.0, "customgen.cost.sales_tax.total": 4959154.9568022, "customgen.cost.sales_tax.value": 5.0, @@ -10049,33 +10053,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 43071878.060932148, + 36.64694563825998, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 74460094.41528, + 63.35305436174002, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10083,6 +10115,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -29010,6 +29043,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 74460094.41528, + "itc_basis_cost_capex_sta": 74460094.41528, + "itc_basis_cost_percent_fed": 63.35305436174002, + "itc_basis_cost_percent_sta": 63.35305436174002, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 63.35305436174002, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -29023,6 +29063,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -29683,7 +29724,9 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nameplate_capacity": 20000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 36.64694563825998, "om_batt_capacity_cost": [ 7.25 ], @@ -29754,7 +29797,7 @@ "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 117531972.47621216, + "property_assessed_value": 117531972.47621215, "property_tax_rate": 0.0, "ptc_fed_amount": [ 0.0 @@ -29800,7 +29843,11 @@ "salvage_value": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "spec_mode": 0.0, "sponsor_cap_recovery_mode": 0.0, @@ -29812,6 +29859,10 @@ ], "system_capacity": 20000.0, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 43071878.060932148, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 36.64694563825998, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -29822,8 +29873,9 @@ "total_battery_indirect_cost": 0.0, "total_direct_cost": 99183099.136044, "total_indirect_cost": 13389718.38336594, - "total_installed_cost": 117531972.47621216, + "total_installed_cost": 117531972.47621215, "total_system_indirect_cost": 13389718.38336594, + "total_system_installed_cost": 43071878.060932148, "ui_batt_life_model": 0.0, "ui_copy_batt_discharge_percent_1": 25.0, "ui_copy_batt_discharge_percent_2": 25.0, @@ -29831,6 +29883,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_plant_capacity": 20000.0, "ui_step_minutes": 60.0, diff --git a/deploy/runtime/defaults/Custom Generation Battery_Commercial.json b/deploy/runtime/defaults/Custom Generation Battery_Commercial.json index 297f00e79..f5344b929 100644 --- a/deploy/runtime/defaults/Custom Generation Battery_Commercial.json +++ b/deploy/runtime/defaults/Custom Generation Battery_Commercial.json @@ -8852,7 +8852,7 @@ "batt_cell_power_charge_max": 2.0, "batt_cell_power_discharge_max": 2.0, "batt_chem": 1.0, - "batt_computed_bank_capacity": 1200.54312, + "batt_computed_bank_capacity": 1200.5431199999999, "batt_computed_series": 126.0, "batt_computed_stacks_series": 1.0, "batt_computed_strings": 1064.0, @@ -8909,6 +8909,10 @@ "batt_h_to_ambient": 7.5, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 412397.5710970012, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 37.491960273627707, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -9832,10 +9836,10 @@ "batt_minimum_modetime": 10.0, "batt_minimum_outage_SOC": 10.0, "batt_num_cells": 134064.0, - "batt_power_charge_max_kwac": 135.47795625, - "batt_power_charge_max_kwdc": 130.058838, + "batt_power_charge_max_kwac": 135.47795624999999, + "batt_power_charge_max_kwdc": 130.05883799999999, "batt_power_discharge_max_kwac": 124.85648447999998, - "batt_power_discharge_max_kwdc": 130.058838, + "batt_power_discharge_max_kwdc": 130.05883799999999, "batt_pv_ac_forecast": [ 0.0 ], @@ -18674,7 +18678,7 @@ "batt_ui_bank_voltage": 501.48, "batt_ui_cell_voltage": 3.98, "batt_ui_inverter_eff": 96.0, - "batt_ui_nominal_bank_power": 130.058838, + "batt_ui_nominal_bank_power": 130.05883799999999, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, "batt_user_specified_weather_file_peak_shaving": "", @@ -18686,15 +18690,15 @@ 0.0 ] ], - "batt_volume": 14.64076975609756, - "battery_energy": 1200.54312, + "batt_volume": 14.640769756097559, + "battery_energy": 1200.5431199999999, "battery_indirect_cost_percent": 20.0, "battery_losses_shown": 0.0, "battery_per_kW": 667.0, "battery_per_kWh": 184.0, - "battery_power": 130.058838, + "battery_power": 130.05883799999999, "battery_thermal_shown": 0.0, - "battery_total": 307649.179026, + "battery_total": 307649.17902599999, "battery_total_cost_lcos": 412397.5710970012, "battery_voltage_shown": 0.0, "cap_vs_temp": [ @@ -36318,11 +36322,40 @@ "degradation": [ 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 687565.1091341698, + 62.50803972637229, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 412397.5710970012, + 37.491960273627707, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_en_basis_mat": 1.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -45854,6 +45887,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 412397.5710970012, + "itc_basis_cost_capex_sta": 412397.5710970012, + "itc_basis_cost_percent_fed": 37.491960273627707, + "itc_basis_cost_percent_sta": 37.491960273627707, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 37.491960273627707, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -45867,6 +45907,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -63433,7 +63474,9 @@ 184.05 ], "nameplate_capacity": 215.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 62.508039726372299, "normalize_to_utility_bill": 0.0, "om_batt_capacity_cost": [ 5.25 @@ -63441,7 +63484,7 @@ "om_batt_fixed_cost": [ 0.0 ], - "om_batt_nameplate": 1200.54312, + "om_batt_nameplate": 1200.5431199999999, "om_batt_replacement_cost": [ 280.0 ], @@ -63558,6 +63601,8 @@ "salvage_value": 0.0, "scale_factor": 1.0, "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "spec_mode": 0.0, "start_day_of_year": 3.335046e-317, @@ -63567,12 +63612,17 @@ ], "system_capacity": 215.0, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 687565.1091341698, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 62.50803972637229, "system_use_lifetime_output": 1.0, "total_battery_indirect_cost": 104748.3920710012, "total_direct_cost": 548781.6379773, "total_indirect_cost": 523741.960355006, "total_installed_cost": 1099962.680231171, "total_system_indirect_cost": 418993.5682840048, + "total_system_installed_cost": 687565.1091341698, "ui_annual_load": 0.0, "ui_batt_life_model": 0.0, "ui_copy_batt_discharge_percent_1": 25.0, diff --git a/deploy/runtime/defaults/Custom Generation Battery_Host Developer.json b/deploy/runtime/defaults/Custom Generation Battery_Host Developer.json index 2f4224a50..90ba6575d 100644 --- a/deploy/runtime/defaults/Custom Generation Battery_Host Developer.json +++ b/deploy/runtime/defaults/Custom Generation Battery_Host Developer.json @@ -8852,7 +8852,7 @@ "batt_cell_power_charge_max": 2.0, "batt_cell_power_discharge_max": 2.0, "batt_chem": 1.0, - "batt_computed_bank_capacity": 1200.54312, + "batt_computed_bank_capacity": 1200.5431199999999, "batt_computed_series": 126.0, "batt_computed_stacks_series": 1.0, "batt_computed_strings": 1064.0, @@ -8909,6 +8909,10 @@ "batt_h_to_ambient": 7.5, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 419978.0747895943, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 36.31382977948655, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -9832,10 +9836,10 @@ "batt_minimum_modetime": 10.0, "batt_minimum_outage_SOC": 10.0, "batt_num_cells": 134064.0, - "batt_power_charge_max_kwac": 135.47795625, - "batt_power_charge_max_kwdc": 130.058838, + "batt_power_charge_max_kwac": 135.47795624999999, + "batt_power_charge_max_kwdc": 130.05883799999999, "batt_power_discharge_max_kwac": 124.85648447999998, - "batt_power_discharge_max_kwdc": 130.058838, + "batt_power_discharge_max_kwdc": 130.05883799999999, "batt_pv_ac_forecast": [ 0.0 ], @@ -18674,7 +18678,7 @@ "batt_ui_bank_voltage": 501.48, "batt_ui_cell_voltage": 3.98, "batt_ui_inverter_eff": 96.0, - "batt_ui_nominal_bank_power": 130.058838, + "batt_ui_nominal_bank_power": 130.05883799999999, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, "batt_user_specified_weather_file_peak_shaving": "", @@ -18686,15 +18690,15 @@ 0.0 ] ], - "batt_volume": 14.64076975609756, - "battery_energy": 1200.54312, + "batt_volume": 14.640769756097559, + "battery_energy": 1200.5431199999999, "battery_indirect_cost_percent": 20.0, "battery_losses_shown": 0.0, "battery_per_kW": 667.0, "battery_per_kWh": 184.0, - "battery_power": 130.058838, + "battery_power": 130.05883799999999, "battery_thermal_shown": 0.0, - "battery_total": 307649.179026, + "battery_total": 307649.17902599999, "battery_total_cost_lcos": 419978.0747895943, "battery_voltage_shown": 0.0, "cap_vs_temp": [ @@ -36346,10 +36350,10 @@ "customgen.cost.contingency": 43902.531038184, "customgen.cost.contingency_percent": 8.4, "customgen.cost.epc.fixed": 403010.0, - "customgen.cost.epc.nonfixed": 90648.27361026945, + "customgen.cost.epc.nonfixed": 90648.27361026943, "customgen.cost.epc.percent": 16.0, "customgen.cost.epc.total": 493658.2736102694, - "customgen.cost.installed_per_capacity": 5.37918034597844, + "customgen.cost.installed_per_capacity": 5.3791803459784399, "customgen.cost.per_watt": 1.0, "customgen.cost.plant": 0.0, "customgen.cost.plant_scaled": 215000.0, @@ -36367,33 +36371,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 736545.6995957702, + 63.686170220513449, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 419978.0747895943, + 36.31382977948655, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -36401,6 +36433,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -55303,7 +55336,7 @@ 0.0 ], "heat_rate": 10.0, - "host_nominal_discount_rate": 9.060000000000004, + "host_nominal_discount_rate": 9.060000000000003, "host_real_discount_rate": 6.4, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, @@ -55353,6 +55386,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 419978.0747895943, + "itc_basis_cost_capex_sta": 419978.0747895943, + "itc_basis_cost_percent_fed": 36.31382977948655, + "itc_basis_cost_percent_sta": 36.31382977948655, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 36.31382977948655, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -55366,6 +55406,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -73576,7 +73617,9 @@ 184.05 ], "nameplate_capacity": 215.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 63.68617022051345, "normalize_to_utility_bill": 0.0, "om_batt_capacity_cost": [ 5.25 @@ -73584,7 +73627,7 @@ "om_batt_fixed_cost": [ 0.0 ], - "om_batt_nameplate": 1200.54312, + "om_batt_nameplate": 1200.5431199999999, "om_batt_replacement_cost": [ 280.0 ], @@ -73711,7 +73754,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "spec_mode": 0.0, "start_day_of_year": 3.335046e-317, @@ -73722,6 +73769,10 @@ ], "system_capacity": 215.0, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 736545.6995957702, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 63.686170220513449, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -73731,6 +73782,7 @@ "total_indirect_cost": 561644.4788179714, "total_installed_cost": 1156523.7743853646, "total_system_indirect_cost": 449315.5830543771, + "total_system_installed_cost": 736545.6995957702, "ui_annual_load": 0.0, "ui_batt_life_model": 0.0, "ui_copy_batt_discharge_percent_1": 25.0, @@ -73739,6 +73791,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_plant_capacity": 215.0, "ui_step_minutes": 60.0, "ui_wacc": 6.709740000000002, diff --git a/deploy/runtime/defaults/Custom Generation Battery_Leveraged Partnership Flip.json b/deploy/runtime/defaults/Custom Generation Battery_Leveraged Partnership Flip.json index 98bd20c80..1cba5d8e3 100644 --- a/deploy/runtime/defaults/Custom Generation Battery_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/Custom Generation Battery_Leveraged Partnership Flip.json @@ -32,7 +32,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -8916,6 +8916,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 74460094.41528, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 63.35305436174002, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -10005,12 +10009,12 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 117531972.47621216, + "const_per_principal1": 117531972.47621215, "const_per_principal2": 0.0, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 117531972.47621216, + "const_per_principal_total": 117531972.47621215, "const_per_total1": 3085214.277500569, "const_per_total2": 0.0, "const_per_total3": 0.0, @@ -10026,24 +10030,24 @@ "cost_debt_closing": 0.0, "cost_debt_fee": 2.75, "cost_dev_fee_percent": 3.0, - "cost_dev_fee_tax_liability": 935436.9689381725, + "cost_dev_fee_tax_liability": 935436.9689381723, "cost_dev_fee_value": 3525959.174286364, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "customgen.cost.contingency": 4723004.720764, "customgen.cost.contingency_percent": 5.0, "customgen.cost.epc.fixed": 0.0, - "customgen.cost.epc.nonfixed": 9918309.9136044, + "customgen.cost.epc.nonfixed": 9918309.913604401, "customgen.cost.epc.percent": 10.0, - "customgen.cost.epc.total": 9918309.9136044, + "customgen.cost.epc.total": 9918309.913604401, "customgen.cost.installed_per_capacity": 5.876598623810607, "customgen.cost.per_watt": 1.0, "customgen.cost.plant": 0.0, "customgen.cost.plant_scaled": 20000000.0, "customgen.cost.plm.fixed": 0.0, - "customgen.cost.plm.nonfixed": 3471408.46976154, + "customgen.cost.plm.nonfixed": 3471408.4697615399, "customgen.cost.plm.percent": 3.5, - "customgen.cost.plm.total": 3471408.46976154, + "customgen.cost.plm.total": 3471408.4697615399, "customgen.cost.sales_tax.percent": 100.0, "customgen.cost.sales_tax.total": 4959154.9568022, "customgen.cost.sales_tax.value": 5.0, @@ -10054,33 +10058,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 43071878.060932148, + 36.64694563825998, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 74460094.41528, + 63.35305436174002, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10088,6 +10120,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -29018,6 +29051,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 74460094.41528, + "itc_basis_cost_capex_sta": 74460094.41528, + "itc_basis_cost_percent_fed": 63.35305436174002, + "itc_basis_cost_percent_sta": 63.35305436174002, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 63.35305436174002, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -29031,6 +29071,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -29692,7 +29733,9 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nameplate_capacity": 20000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 36.64694563825998, "om_batt_capacity_cost": [ 7.25 ], @@ -29764,7 +29807,7 @@ "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 117531972.47621216, + "property_assessed_value": 117531972.47621215, "property_tax_rate": 0.0, "ptc_fed_amount": [ 0.0 @@ -29811,7 +29854,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "spec_mode": 0.0, "start_day_of_year": 3.335046e-317, @@ -29821,6 +29868,10 @@ ], "system_capacity": 20000.0, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 43071878.060932148, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 36.64694563825998, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -29833,8 +29884,9 @@ "total_battery_indirect_cost": 0.0, "total_direct_cost": 99183099.136044, "total_indirect_cost": 13389718.38336594, - "total_installed_cost": 117531972.47621216, + "total_installed_cost": 117531972.47621215, "total_system_indirect_cost": 13389718.38336594, + "total_system_installed_cost": 43071878.060932148, "ui_batt_life_model": 0.0, "ui_copy_batt_discharge_percent_1": 25.0, "ui_copy_batt_discharge_percent_2": 25.0, @@ -29842,6 +29894,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_plant_capacity": 20000.0, "ui_step_minutes": 60.0, diff --git a/deploy/runtime/defaults/Custom Generation Battery_Merchant Plant.json b/deploy/runtime/defaults/Custom Generation Battery_Merchant Plant.json index f0c2c804d..91e548715 100644 --- a/deploy/runtime/defaults/Custom Generation Battery_Merchant Plant.json +++ b/deploy/runtime/defaults/Custom Generation Battery_Merchant Plant.json @@ -32,7 +32,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -8916,6 +8916,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 74460094.41528, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 63.35305436174002, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -10013,12 +10017,12 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 117531972.47621216, + "const_per_principal1": 117531972.47621215, "const_per_principal2": 0.0, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 117531972.47621216, + "const_per_principal_total": 117531972.47621215, "const_per_total1": 3085214.277500569, "const_per_total2": 0.0, "const_per_total3": 0.0, @@ -10047,17 +10051,17 @@ "customgen.cost.contingency": 4723004.720764, "customgen.cost.contingency_percent": 5.0, "customgen.cost.epc.fixed": 0.0, - "customgen.cost.epc.nonfixed": 9918309.9136044, + "customgen.cost.epc.nonfixed": 9918309.913604401, "customgen.cost.epc.percent": 10.0, - "customgen.cost.epc.total": 9918309.9136044, + "customgen.cost.epc.total": 9918309.913604401, "customgen.cost.installed_per_capacity": 5.876598623810607, "customgen.cost.per_watt": 1.0, "customgen.cost.plant": 0.0, "customgen.cost.plant_scaled": 20000000.0, "customgen.cost.plm.fixed": 0.0, - "customgen.cost.plm.nonfixed": 3471408.46976154, + "customgen.cost.plm.nonfixed": 3471408.4697615399, "customgen.cost.plm.percent": 3.5, - "customgen.cost.plm.total": 3471408.46976154, + "customgen.cost.plm.total": 3471408.4697615399, "customgen.cost.sales_tax.percent": 100.0, "customgen.cost.sales_tax.total": 4959154.9568022, "customgen.cost.sales_tax.value": 5.0, @@ -10068,33 +10072,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 43071878.060932148, + 36.64694563825998, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 74460094.41528, + 63.35305436174002, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10102,6 +10134,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -19624,6 +19657,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 74460094.41528, + "itc_basis_cost_capex_sta": 74460094.41528, + "itc_basis_cost_percent_fed": 63.35305436174002, + "itc_basis_cost_percent_sta": 63.35305436174002, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 63.35305436174002, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -19637,6 +19677,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -676784,7 +676825,9 @@ "mp_error_msg": "", "mp_market_percent_gen": 100.0, "nameplate_capacity": 20000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 36.64694563825998, "om_batt_capacity_cost": [ 7.25 ], @@ -676850,7 +676893,7 @@ "pbi_uti_term": 0.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 117531972.47621216, + "property_assessed_value": 117531972.47621215, "property_tax_rate": 0.0, "ptc_fed_amount": [ 0.0 @@ -676898,7 +676941,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "spec_mode": 0.0, "start_day_of_year": 3.335046e-317, "start_day_of_year_merchant_ui": 3.335046e-317, @@ -676907,14 +676954,19 @@ ], "system_capacity": 20000.0, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 43071878.060932148, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 36.64694563825998, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, "total_battery_indirect_cost": 0.0, "total_direct_cost": 99183099.136044, "total_indirect_cost": 13389718.38336594, - "total_installed_cost": 117531972.47621216, + "total_installed_cost": 117531972.47621215, "total_system_indirect_cost": 13389718.38336594, + "total_system_installed_cost": 43071878.060932148, "ui_batt_life_model": 0.0, "ui_copy_batt_discharge_percent_1": 25.0, "ui_copy_batt_discharge_percent_2": 25.0, @@ -676922,6 +676974,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_plant_capacity": 20000.0, "ui_step_minutes": 60.0, diff --git a/deploy/runtime/defaults/Custom Generation Battery_Residential.json b/deploy/runtime/defaults/Custom Generation Battery_Residential.json index 41f08e225..76a8490d5 100644 --- a/deploy/runtime/defaults/Custom Generation Battery_Residential.json +++ b/deploy/runtime/defaults/Custom Generation Battery_Residential.json @@ -8909,6 +8909,10 @@ "batt_h_to_ambient": 7.5, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 9231.464459635201, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 35.34265842986778, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -36318,6 +36322,14 @@ "degradation": [ 0.0 ], + "depr_basis_mat": [ + [ + NaN + ] + ], + "depr_en_basis_mat": 0.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "derate": 4.0, "dispatch_manual_btm_discharge_to_grid": [ 0.0, @@ -45844,6 +45856,11 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 9231.464459635201, + "itc_basis_cost_capex_sta": 9231.464459635201, + "itc_basis_cost_percent_fed": 35.34265842986778, + "itc_basis_cost_percent_sta": 35.34265842986778, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -45857,6 +45874,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -63551,6 +63569,7 @@ "salvage_value": 0.0, "scale_factor": 1.0, "show_cash_incentives": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "spec_mode": 0.0, "start_day_of_year": 3.335046e-317, @@ -63560,12 +63579,17 @@ ], "system_capacity": 8.0, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 16888.4282415708, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 64.65734157013222, "system_use_lifetime_output": 1.0, "total_battery_indirect_cost": 1827.3773276352, "total_direct_cost": 16174.2914886, "total_indirect_cost": 9136.886638176, "total_installed_cost": 26119.892701206, "total_system_indirect_cost": 7309.5093105408, + "total_system_installed_cost": 16888.4282415708, "ui_annual_load": 0.0, "ui_batt_life_model": 0.0, "ui_copy_batt_discharge_percent_1": 25.0, diff --git a/deploy/runtime/defaults/Custom Generation Battery_Sale Leaseback.json b/deploy/runtime/defaults/Custom Generation Battery_Sale Leaseback.json index 7d53e24be..f1e86618a 100644 --- a/deploy/runtime/defaults/Custom Generation Battery_Sale Leaseback.json +++ b/deploy/runtime/defaults/Custom Generation Battery_Sale Leaseback.json @@ -32,7 +32,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -8916,6 +8916,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 74460094.41528, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 63.35305436174002, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -10005,12 +10009,12 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 117531972.47621216, + "const_per_principal1": 117531972.47621215, "const_per_principal2": 0.0, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 117531972.47621216, + "const_per_principal_total": 117531972.47621215, "const_per_total1": 3085214.277500569, "const_per_total2": 0.0, "const_per_total3": 0.0, @@ -10024,24 +10028,24 @@ "construction_financing_cost": 3085214.277500569, "conv_eff": 34.118048447628797, "cost_dev_fee_percent": 3.0, - "cost_dev_fee_tax_liability": 935436.9689381725, + "cost_dev_fee_tax_liability": 935436.9689381723, "cost_dev_fee_value": 3525959.174286364, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "customgen.cost.contingency": 4723004.720764, "customgen.cost.contingency_percent": 5.0, "customgen.cost.epc.fixed": 0.0, - "customgen.cost.epc.nonfixed": 9918309.9136044, + "customgen.cost.epc.nonfixed": 9918309.913604401, "customgen.cost.epc.percent": 10.0, - "customgen.cost.epc.total": 9918309.9136044, + "customgen.cost.epc.total": 9918309.913604401, "customgen.cost.installed_per_capacity": 5.876598623810607, "customgen.cost.per_watt": 1.0, "customgen.cost.plant": 0.0, "customgen.cost.plant_scaled": 20000000.0, "customgen.cost.plm.fixed": 0.0, - "customgen.cost.plm.nonfixed": 3471408.46976154, + "customgen.cost.plm.nonfixed": 3471408.4697615399, "customgen.cost.plm.percent": 3.5, - "customgen.cost.plm.total": 3471408.46976154, + "customgen.cost.plm.total": 3471408.4697615399, "customgen.cost.sales_tax.percent": 100.0, "customgen.cost.sales_tax.total": 4959154.9568022, "customgen.cost.sales_tax.value": 5.0, @@ -10049,33 +10053,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 43071878.060932148, + 36.64694563825998, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 74460094.41528, + 63.35305436174002, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10083,6 +10115,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -29005,6 +29038,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 74460094.41528, + "itc_basis_cost_capex_sta": 74460094.41528, + "itc_basis_cost_percent_fed": 63.35305436174002, + "itc_basis_cost_percent_sta": 63.35305436174002, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 63.35305436174002, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -29018,6 +29058,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -29678,7 +29719,9 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nameplate_capacity": 20000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 36.64694563825998, "om_batt_capacity_cost": [ 7.25 ], @@ -29749,7 +29792,7 @@ "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 117531972.47621216, + "property_assessed_value": 117531972.47621215, "property_tax_rate": 0.0, "ptc_fed_amount": [ 0.0 @@ -29796,7 +29839,11 @@ "salvage_value": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "spec_mode": 0.0, "sponsor_operating_margin": 20.0, @@ -29809,14 +29856,19 @@ ], "system_capacity": 20000.0, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 43071878.060932148, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 36.64694563825998, "system_use_lifetime_output": 1.0, "tax_investor_required_lease_reserve": 6.0, "tod_library": "Uniform Dispatch", "total_battery_indirect_cost": 0.0, "total_direct_cost": 99183099.136044, "total_indirect_cost": 13389718.38336594, - "total_installed_cost": 117531972.47621216, + "total_installed_cost": 117531972.47621215, "total_system_indirect_cost": 13389718.38336594, + "total_system_installed_cost": 43071878.060932148, "ui_batt_life_model": 0.0, "ui_copy_batt_discharge_percent_1": 25.0, "ui_copy_batt_discharge_percent_2": 25.0, @@ -29824,6 +29876,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_plant_capacity": 20000.0, "ui_step_minutes": 60.0, diff --git a/deploy/runtime/defaults/Custom Generation Battery_Single Owner.json b/deploy/runtime/defaults/Custom Generation Battery_Single Owner.json index 17d46f803..d92965bb7 100644 --- a/deploy/runtime/defaults/Custom Generation Battery_Single Owner.json +++ b/deploy/runtime/defaults/Custom Generation Battery_Single Owner.json @@ -32,7 +32,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -8916,6 +8916,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 74460094.41528, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 63.35305436174002, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -10005,12 +10009,12 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 117531972.47621216, + "const_per_principal1": 117531972.47621215, "const_per_principal2": 0.0, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 117531972.47621216, + "const_per_principal_total": 117531972.47621215, "const_per_total1": 3085214.277500569, "const_per_total2": 0.0, "const_per_total3": 0.0, @@ -10039,17 +10043,17 @@ "customgen.cost.contingency": 4723004.720764, "customgen.cost.contingency_percent": 5.0, "customgen.cost.epc.fixed": 0.0, - "customgen.cost.epc.nonfixed": 9918309.9136044, + "customgen.cost.epc.nonfixed": 9918309.913604401, "customgen.cost.epc.percent": 10.0, - "customgen.cost.epc.total": 9918309.9136044, + "customgen.cost.epc.total": 9918309.913604401, "customgen.cost.installed_per_capacity": 5.876598623810607, "customgen.cost.per_watt": 1.0, "customgen.cost.plant": 0.0, "customgen.cost.plant_scaled": 20000000.0, "customgen.cost.plm.fixed": 0.0, - "customgen.cost.plm.nonfixed": 3471408.46976154, + "customgen.cost.plm.nonfixed": 3471408.4697615399, "customgen.cost.plm.percent": 3.5, - "customgen.cost.plm.total": 3471408.46976154, + "customgen.cost.plm.total": 3471408.4697615399, "customgen.cost.sales_tax.percent": 100.0, "customgen.cost.sales_tax.total": 4959154.9568022, "customgen.cost.sales_tax.value": 5.0, @@ -10060,33 +10064,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 43071878.060932148, + 36.64694563825998, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 74460094.41528, + 63.35305436174002, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10094,6 +10126,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -29023,6 +29056,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 74460094.41528, + "itc_basis_cost_capex_sta": 74460094.41528, + "itc_basis_cost_percent_fed": 63.35305436174002, + "itc_basis_cost_percent_sta": 63.35305436174002, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 63.35305436174002, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -29036,6 +29076,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -29697,7 +29738,9 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nameplate_capacity": 20000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 36.64694563825998, "om_batt_capacity_cost": [ 7.25 ], @@ -29769,7 +29812,7 @@ "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 117531972.47621216, + "property_assessed_value": 117531972.47621215, "property_tax_rate": 0.0, "ptc_fed_amount": [ 0.0 @@ -29819,7 +29862,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "spec_mode": 0.0, "start_day_of_year": 3.335046e-317, @@ -29829,6 +29876,10 @@ ], "system_capacity": 20000.0, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 43071878.060932148, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 36.64694563825998, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -29836,8 +29887,9 @@ "total_battery_indirect_cost": 0.0, "total_direct_cost": 99183099.136044, "total_indirect_cost": 13389718.38336594, - "total_installed_cost": 117531972.47621216, + "total_installed_cost": 117531972.47621215, "total_system_indirect_cost": 13389718.38336594, + "total_system_installed_cost": 43071878.060932148, "ui_batt_life_model": 0.0, "ui_copy_batt_discharge_percent_1": 25.0, "ui_copy_batt_discharge_percent_2": 25.0, @@ -29845,6 +29897,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_plant_capacity": 20000.0, "ui_step_minutes": 60.0, diff --git a/deploy/runtime/defaults/Custom Generation Battery_Third Party.json b/deploy/runtime/defaults/Custom Generation Battery_Third Party.json index ed0882629..17e01d3b4 100644 --- a/deploy/runtime/defaults/Custom Generation Battery_Third Party.json +++ b/deploy/runtime/defaults/Custom Generation Battery_Third Party.json @@ -32,7 +32,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 11.25, + "batt_Qfull_flow": 11.249999999999999, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -9830,10 +9830,10 @@ "batt_minimum_modetime": 10.0, "batt_minimum_outage_SOC": 10.0, "batt_num_cells": 630.0, - "batt_power_charge_max_kwac": 2.938359375, - "batt_power_charge_max_kwdc": 2.820825, + "batt_power_charge_max_kwac": 2.9383593749999998, + "batt_power_charge_max_kwdc": 2.8208249999999999, "batt_power_discharge_max_kwac": 2.7079919999999997, - "batt_power_discharge_max_kwdc": 2.820825, + "batt_power_discharge_max_kwdc": 2.8208249999999999, "batt_pv_ac_forecast": [ 0.0 ], @@ -18670,7 +18670,7 @@ "batt_ui_bank_voltage": 501.48, "batt_ui_cell_voltage": 3.98, "batt_ui_inverter_eff": 96.0, - "batt_ui_nominal_bank_power": 2.820825, + "batt_ui_nominal_bank_power": 2.8208249999999999, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, "batt_user_specified_weather_file_peak_shaving": "", @@ -63294,7 +63294,7 @@ 1.71415, 1.87435 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "normalize_to_utility_bill": 0.0, "peak_1": 1.85407, "peak_10": 2.55071, 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 c3c1f291b..9b1f3bfb1 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 @@ -21,6 +21,10 @@ ], "analysis_period": 25.0, "analysis_period_warning": "No messages.", + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "capacity_factor_calc": 86.39999999999999, @@ -120,33 +124,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, - "depr_alloc_macrs_5_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, - "depr_alloc_sl_20_percent": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 109200000.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 0.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 0.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 0.0, @@ -154,6 +186,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 0.0, @@ -18412,6 +18445,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.5, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -18425,6 +18465,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19084,7 +19125,9 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nameplate_capacity": 100000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 25.0 ], @@ -19147,7 +19190,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19163,7 +19206,11 @@ "salvage_value": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "spec_mode": 0.0, "sponsor_cap_recovery_mode": 0.0, @@ -19175,6 +19222,10 @@ ], "system_capacity": 100000.0, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 109200000.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -19185,6 +19236,13 @@ "total_direct_cost": 105000000.0, "total_indirect_cost": 0.0, "total_installed_cost": 109200000.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ur_annual_min_charge": 0.0, @@ -20673,4 +20731,4 @@ 0.0 ], "user_capacity_factor": 90.0 -} \ No newline at end of file +} diff --git a/deploy/runtime/defaults/Custom Generation Profile_Commercial.json b/deploy/runtime/defaults/Custom Generation Profile_Commercial.json index 8c974b9db..1880fcadd 100644 --- a/deploy/runtime/defaults/Custom Generation Profile_Commercial.json +++ b/deploy/runtime/defaults/Custom Generation Profile_Commercial.json @@ -23,6 +23,10 @@ "analysis_period_warning": "No messages.", "annual_crit": 0.0, "annual_peak": 274.231, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "capacity_factor_calc": 41.856, @@ -86,11 +90,40 @@ "degradation": [ 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 11976159.299999999, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_en_basis_mat": 1.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 20.0, "depr_fed_type": 2.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -130,7 +163,7 @@ "federal_tax_rate": [ 21.0 ], - "first_year_output": 35591986.409472, + "first_year_output": 35591986.409471999, "first_year_output_peak": 9318.8352, "fixed_plant_input": 0.0, "ac_degradation": [ @@ -8948,6 +8981,13 @@ "inflation_rate": 2.5, "insurance_rate": 1.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -8961,6 +9001,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -26520,7 +26561,9 @@ 184.05 ], "nameplate_capacity": 9707.12, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "normalize_to_utility_bill": 0.0, "om_capacity": [ 25.0 @@ -26584,13 +26627,13 @@ "peak_9": 226.751, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 11976159.3, + "property_assessed_value": 11976159.299999999, "property_tax_rate": 1.0, "ptc_fed_amount": [ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -26605,6 +26648,8 @@ "salvage_value": 0.0, "scale_factor": 1.0, "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "spec_mode": 0.0, "start_day_of_year": 3.335046e-317, @@ -26614,13 +26659,17 @@ ], "system_capacity": 9707.12, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 11976159.299999999, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "total_direct_cost": 10192476.0, "total_indirect_cost": 1375984.26, - "total_installed_cost": 11976159.3, + "total_installed_cost": 11976159.299999999, "ui_annual_load": 0.0, "ui_loan_amount": 7185695.579999999, - "ui_net_capital_cost": 11976159.3, + "ui_net_capital_cost": 11976159.299999999, "ui_step_minutes": 60.0, "ui_wacc": 6.709740000000002, "ur_annual_min_charge": 0.0, @@ -46028,4 +46077,4 @@ 300.0, 300.0 ] -} \ No newline at end of file +} diff --git a/deploy/runtime/defaults/Custom Generation Profile_Host Developer.json b/deploy/runtime/defaults/Custom Generation Profile_Host Developer.json index f2b8097fb..ec65998de 100644 --- a/deploy/runtime/defaults/Custom Generation Profile_Host Developer.json +++ b/deploy/runtime/defaults/Custom Generation Profile_Host Developer.json @@ -23,6 +23,10 @@ "analysis_period_warning": "", "annual_crit": 0.0, "annual_peak": 274.231, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "capacity_factor_calc": 86.39999999999999, @@ -135,13 +139,39 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, - "depr_alloc_macrs_5_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, - "depr_alloc_sl_20_percent": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 12995309.8288, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], "depr_bonus_fed": 0.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, @@ -161,7 +191,9 @@ "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 0.0, @@ -169,6 +201,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 0.0, @@ -18447,6 +18480,13 @@ "inflation_rate": 2.5, "insurance_rate": 1.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -18460,6 +18500,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -36663,7 +36704,9 @@ 184.05 ], "nameplate_capacity": 9707.12, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "normalize_to_utility_bill": 0.0, "om_capacity": [ 25.0 @@ -36740,7 +36783,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -36758,7 +36801,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "spec_mode": 0.0, "start_day_of_year": 3.335046e-317, @@ -36769,6 +36816,10 @@ ], "system_capacity": 9707.12, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 12995309.8288, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 0.0, @@ -36777,6 +36828,13 @@ "total_indirect_cost": 2051891.0256, "total_installed_cost": 12995309.8288, "ui_annual_load": 0.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_step_minutes": 60.0, "ui_wacc": 7.101450000000001, "ur_annual_min_charge": 0.0, @@ -56184,4 +56242,4 @@ 300.0, 300.0 ] -} \ No newline at end of file +} 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 f369a299b..083b6a8c5 100644 --- a/deploy/runtime/defaults/Custom Generation Profile_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/Custom Generation Profile_Leveraged Partnership Flip.json @@ -21,6 +21,10 @@ ], "analysis_period": 25.0, "analysis_period_warning": "No messages.", + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "capacity_factor_calc": 96.0, @@ -125,33 +129,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, - "depr_alloc_macrs_5_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, - "depr_alloc_sl_20_percent": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 109200000.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 0.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 0.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 0.0, @@ -159,6 +191,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 0.0, @@ -18420,6 +18453,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.5, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -18433,6 +18473,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19093,7 +19134,9 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nameplate_capacity": 100000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 25.0 ], @@ -19157,7 +19200,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19174,7 +19217,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "spec_mode": 0.0, "start_day_of_year": 3.335046e-317, @@ -19184,6 +19231,10 @@ ], "system_capacity": 100000.0, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 109200000.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -19196,6 +19247,13 @@ "total_direct_cost": 105000000.0, "total_indirect_cost": 0.0, "total_installed_cost": 109200000.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ui_wacc": 7.101450000000001, @@ -20685,4 +20743,4 @@ 0.0 ], "user_capacity_factor": 100.0 -} \ No newline at end of file +} diff --git a/deploy/runtime/defaults/Custom Generation Profile_Merchant Plant.json b/deploy/runtime/defaults/Custom Generation Profile_Merchant Plant.json index 3045a7007..573042145 100644 --- a/deploy/runtime/defaults/Custom Generation Profile_Merchant Plant.json +++ b/deploy/runtime/defaults/Custom Generation Profile_Merchant Plant.json @@ -21,6 +21,10 @@ ], "analysis_period": 25.0, "analysis_period_warning": "No messages.", + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "cambium_escalation": 0.0, @@ -139,33 +143,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, - "depr_alloc_macrs_5_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, - "depr_alloc_sl_20_percent": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 109200000.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 0.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 0.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 0.0, @@ -173,6 +205,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 0.0, @@ -9026,6 +9059,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.5, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -9039,6 +9079,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -666185,7 +666226,9 @@ "mp_error_msg": "", "mp_market_percent_gen": 100.0, "nameplate_capacity": 100000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 25.0 ], @@ -666243,7 +666286,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -666261,7 +666304,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "spec_mode": 0.0, "start_day_of_year": 3.335046e-317, "start_day_of_year_merchant_ui": 3.335046e-317, @@ -666270,12 +666317,23 @@ ], "system_capacity": 100000.0, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 109200000.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, "total_direct_cost": 105000000.0, "total_indirect_cost": 0.0, "total_installed_cost": 109200000.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ui_system_nameplate_standalone": 0.0, diff --git a/deploy/runtime/defaults/Custom Generation Profile_Residential.json b/deploy/runtime/defaults/Custom Generation Profile_Residential.json index bbd042238..1d1f8c19c 100644 --- a/deploy/runtime/defaults/Custom Generation Profile_Residential.json +++ b/deploy/runtime/defaults/Custom Generation Profile_Residential.json @@ -23,6 +23,10 @@ "analysis_period_warning": "No messages.", "annual_crit": 0.0, "annual_peak": 4.30453, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "capacity_factor_calc": 86.39999999999999, @@ -86,6 +90,14 @@ "degradation": [ 0.0 ], + "depr_basis_mat": [ + [ + NaN + ] + ], + "depr_en_basis_mat": 0.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "derate": 4.0, "en_batt": 0.0, "en_wave_batt": 0.0, @@ -8938,6 +8950,11 @@ "inflation_rate": 2.5, "insurance_rate": 1.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -8951,6 +8968,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -26513,7 +26531,7 @@ 1.87435 ], "nameplate_capacity": 8.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "normalize_to_utility_bill": 0.0, "om_capacity": [ 25.0 @@ -26583,7 +26601,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -26598,6 +26616,7 @@ "salvage_value": 0.0, "scale_factor": 1.0, "show_cash_incentives": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "spec_mode": 0.0, "start_day_of_year": 3.335046e-317, @@ -26607,6 +26626,10 @@ ], "system_capacity": 8.0, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 8736.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "total_direct_cost": 8400.0, "total_indirect_cost": 0.0, @@ -26614,7 +26637,7 @@ "ui_annual_load": 0.0, "ui_net_capital_cost": 8736.0, "ui_step_minutes": 60.0, - "ui_wacc": 6.2388, + "ui_wacc": 6.2387999999999999, "ur_annual_min_charge": 0.0, "ur_billing_demand_is_shown": 0.0, "ur_billing_demand_lookback_percentages": [ diff --git a/deploy/runtime/defaults/Custom Generation Profile_Sale Leaseback.json b/deploy/runtime/defaults/Custom Generation Profile_Sale Leaseback.json index 3c6c51b7f..7ceccfb4d 100644 --- a/deploy/runtime/defaults/Custom Generation Profile_Sale Leaseback.json +++ b/deploy/runtime/defaults/Custom Generation Profile_Sale Leaseback.json @@ -21,6 +21,10 @@ ], "analysis_period": 25.0, "analysis_period_warning": "No messages.", + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "capacity_factor_calc": 86.39999999999999, @@ -120,33 +124,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, - "depr_alloc_macrs_5_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, - "depr_alloc_sl_20_percent": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 109200000.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 0.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 0.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 0.0, @@ -154,6 +186,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 0.0, @@ -18407,6 +18440,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.5, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -18420,6 +18460,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19079,7 +19120,9 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nameplate_capacity": 100000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 25.0 ], @@ -19142,7 +19185,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19159,7 +19202,11 @@ "salvage_value": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "spec_mode": 0.0, "sponsor_operating_margin": 20.0, @@ -19172,12 +19219,23 @@ ], "system_capacity": 100000.0, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 109200000.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "tax_investor_required_lease_reserve": 6.0, "tod_library": "Uniform Dispatch", "total_direct_cost": 105000000.0, "total_indirect_cost": 0.0, "total_installed_cost": 109200000.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ur_annual_min_charge": 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 152d5e240..b1b8da5e7 100644 --- a/deploy/runtime/defaults/Custom Generation Profile_Single Owner.json +++ b/deploy/runtime/defaults/Custom Generation Profile_Single Owner.json @@ -21,6 +21,10 @@ ], "analysis_period": 25.0, "analysis_period_warning": "No messages.", + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "capacity_factor_calc": 86.39999999999999, @@ -131,33 +135,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, - "depr_alloc_macrs_5_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, - "depr_alloc_sl_20_percent": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 109200000.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 0.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 0.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 0.0, @@ -165,6 +197,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 0.0, @@ -18425,6 +18458,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.5, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -18438,6 +18478,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19098,7 +19139,9 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nameplate_capacity": 100000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 25.0 ], @@ -19162,7 +19205,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19182,7 +19225,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "spec_mode": 0.0, "start_day_of_year": 3.335046e-317, @@ -19192,6 +19239,10 @@ ], "system_capacity": 100000.0, "system_capacity_combined": 0.0, + "system_itc_basis_cost": 109200000.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -19199,6 +19250,13 @@ "total_direct_cost": 105000000.0, "total_indirect_cost": 0.0, "total_installed_cost": 109200000.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ui_system_nameplate_standalone": 0.0, diff --git a/deploy/runtime/defaults/Custom Generation Profile_Third Party.json b/deploy/runtime/defaults/Custom Generation Profile_Third Party.json index 0506e3bcb..cda1bafc5 100644 --- a/deploy/runtime/defaults/Custom Generation Profile_Third Party.json +++ b/deploy/runtime/defaults/Custom Generation Profile_Third Party.json @@ -71,7 +71,7 @@ "escal_other": [ 0.0 ], - "first_year_output": 30274.56, + "first_year_output": 30274.559999999998, "first_year_output_peak": 3.84, "ac_degradation": [ 0.0 @@ -26389,7 +26389,7 @@ 1.71415, 1.87435 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "normalize_to_utility_bill": 0.0, "peak_1": 1.85407, "peak_10": 2.55071, 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 28923bd34..5162b8ede 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 @@ -39071,6 +39071,11 @@ "analysis_period_warning": "", "annual_crit": 0.0, "annual_peak": 274231.0, + "batt_basis_cost": 421090.49934, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_include": 0.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 0.309803271630596, "batt_minimum_outage_SOC": 10.0, "batt_power_discharge_max_kwac": 288.1303487999999, "batt_salvage_percentage": 0.0, @@ -47931,6 +47936,10 @@ "crit_load_user_data": [ 0.0 ], + "custom_generation_basis_cost": 133874000.0, + "customgeneration_itc_basis_cost_fed_include": 0.0, + "customgeneration_itc_basis_cost_sta_include": 0.0, + "customgeneration_itc_basis_percent": 98.49332447841974, "customgeneration_system_capacity": 100000.0, "customgeneration_total_installed_cost": 133874000.0, "dc_ac_ratio": 1.15, @@ -47938,33 +47947,93 @@ "debt_option": 1.0, "debt_percent": 60.0, "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 937311.5269565217, + 0.6895956523439335, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 605500.0, + 0.44547640297356586, + 0.0, + 0.0, + 0.0 + ], + [ + 3.0, + 421090.49934, + 0.309803271630596, + 1.0, + 1.0, + 0.0 + ], + [ + 4.0, + 84000.0, + 0.06180019463217098, + 1.0, + 0.0, + 0.0 + ], + [ + 5.0, + 133874000.0, + 98.49332447841974, + 0.0, + 0.0, + 0.0 + ], + [ + 6.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -47972,6 +48041,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 2.5, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -56808,6 +56878,10 @@ ], "flip_target_percent": 11.0, "flip_target_year": 20.0, + "fuel_cell_basis_cost": 84000.0, + "fuel_cell_itc_basis_cost_fed_include": 1.0, + "fuel_cell_itc_basis_cost_sta_include": 0.0, + "fuel_cell_itc_basis_percent": 0.06180019463217098, "fuelcell_system_capacity": 200.0, "fuelcell_total_installed_cost": 84000.0, "grid_curtailment": [ @@ -65578,7 +65652,11 @@ ], "host_nominal_discount_rate": 9.060000000000003, "host_real_discount_rate": 6.4, + "hybrid_basis_cost": 0.0, "hybrid_capital_cost": 0.0, + "hybrid_itc_basis_cost_fed_include": 0.0, + "hybrid_itc_basis_cost_sta_include": 0.0, + "hybrid_itc_basis_percent": 0.0, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, "ibi_fed_amount_deprbas_sta": 0.0, @@ -65626,6 +65704,14 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost": 0.0, + "itc_basis_cost_capex_fed": 505090.49934, + "itc_basis_cost_capex_sta": 421090.49934, + "itc_basis_cost_percent_fed": 0.37160346626276699, + "itc_basis_cost_percent_sta": 0.309803271630596, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.37160346626276699, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -65639,6 +65725,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -83842,6 +83929,8 @@ 184050.0 ], "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 99.62839653373723, "normalize_to_thermal_bill": 0.0, "normalize_to_utility_bill": 0.0, "om_capacity": 0.0, @@ -83912,6 +84001,11 @@ ], "ptc_sta_escal": 0.0, "ptc_sta_term": 10.0, + "pv_basis_cost": 937311.5269565217, + "pv_itc_basis_cost": 0.0, + "pv_itc_basis_cost_fed_include": 0.0, + "pv_itc_basis_cost_sta_include": 0.0, + "pv_itc_basis_percent": 0.6895956523439335, "pv_total_installed_cost": 937311.5269565217, "rate_escalation": [ 0.0 @@ -83926,7 +84020,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "start_day_of_year": 3.335046e-317, "start_day_of_year_load_ui": 3.335046e-317, @@ -83935,6 +84033,7 @@ 7.0 ], "system_capacity": 100769.56521739131, + "system_itc_basis_cost_include": 0.0, "term_int_rate": 7.0, "term_tenor": 18.0, "thermal_1": 493720.8040000014, @@ -119051,6 +119150,13 @@ "ui_battery_cost": 421090.49934, "ui_customgeneration_capacity": 100000.0, "ui_customgeneration_cost": 133874000.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_fuel_cell_capacity": 200.0, "ui_fuel_cell_cost": 84000.0, "ui_hyb_pv_capacity": 469.5652173913044, @@ -120541,6 +120647,10 @@ 300.0, 300.0 ], + "wind_basis_cost": 605500.0, + "wind_itc_basis_cost_fed_include": 0.0, + "wind_itc_basis_cost_sta_include": 0.0, + "wind_itc_basis_percent": 0.44547640297356586, "wind_system_capacity": 100.0, "wind_total_installed_cost": 605500.0 } 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 6e8b6992d..762012ca7 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 @@ -31006,6 +31006,11 @@ "ac_nameplate": 76923.07692307692, "analysis_period": 25.0, "analysis_period_warning": "", + "batt_basis_cost": 74460094.41528, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_include": 0.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 12.029411289358498, "batt_power_discharge_max_kwac": 57600.0730368, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, @@ -31093,39 +31098,103 @@ "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, "cp_system_nameplate": 377.12307692307697, + "custom_generation_basis_cost": 112875000.0, + "customgeneration_itc_basis_cost_fed_include": 0.0, + "customgeneration_itc_basis_cost_sta_include": 0.0, + "customgeneration_itc_basis_percent": 18.235536899986817, "customgeneration_system_capacity": 100000.0, "customgeneration_total_installed_cost": 112875000.0, "debt_message": "", "debt_option": 1.0, "debt_percent": 60.0, "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 112068500.0, + 18.10524267620086, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 317480100.0, + 51.29054333166337, + 0.0, + 0.0, + 0.0 + ], + [ + 3.0, + 74460094.41528, + 12.029411289358498, + 1.0, + 1.0, + 0.0 + ], + [ + 4.0, + 2100000.0, + 0.3392658027904524, + 1.0, + 0.0, + 0.0 + ], + [ + 5.0, + 112875000.0, + 18.235536899986817, + 0.0, + 0.0, + 0.0 + ], + [ + 6.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -31133,6 +31202,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 2.5, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -39949,6 +40019,10 @@ ], "flip_target_percent": 11.0, "flip_target_year": 10.0, + "fuel_cell_basis_cost": 2100000.0, + "fuel_cell_itc_basis_cost_fed_include": 1.0, + "fuel_cell_itc_basis_cost_sta_include": 0.0, + "fuel_cell_itc_basis_percent": 0.3392658027904524, "fuelcell_system_capacity": 200.0, "fuelcell_total_installed_cost": 2100000.0, "grid_curtailment": [ @@ -48718,7 +48792,11 @@ ], "grid_curtailment_price_esc": 0.0, "grid_interconnection_limit_kwac": 20000.0, + "hybrid_basis_cost": 0.0, "hybrid_capital_cost": 0.0, + "hybrid_itc_basis_cost_fed_include": 0.0, + "hybrid_itc_basis_cost_sta_include": 0.0, + "hybrid_itc_basis_percent": 0.0, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, "ibi_fed_amount_deprbas_sta": 0.0, @@ -48766,6 +48844,14 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost": 0.0, + "itc_basis_cost_capex_fed": 76560094.41528, + "itc_basis_cost_capex_sta": 74460094.41528, + "itc_basis_cost_percent_fed": 12.368677092148952, + "itc_basis_cost_percent_sta": 12.029411289358498, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 12.368677092148952, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -48779,6 +48865,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -49439,6 +49526,8 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 87.63132290785105, "om_capacity": 0.0, "om_fixed": 0.0, "om_production": 0.0, @@ -49495,6 +49584,11 @@ ], "ptc_sta_escal": 0.0, "ptc_sta_term": 10.0, + "pv_basis_cost": 112068500.0, + "pv_itc_basis_cost": 0.0, + "pv_itc_basis_cost_fed_include": 0.0, + "pv_itc_basis_cost_sta_include": 0.0, + "pv_itc_basis_percent": 18.10524267620086, "pv_total_installed_cost": 112068500.0, "rate_escalation": [ 0.0 @@ -49510,7 +49604,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "start_day_of_year": 3.335046e-317, "start_day_of_year_tod_ui": 3.335046e-317, @@ -49518,6 +49616,7 @@ 7.0 ], "system_capacity": 377123.07692307696, + "system_itc_basis_cost_include": 0.0, "term_int_rate": 7.0, "term_tenor": 18.0, "tod_library": "Uniform Dispatch", @@ -49526,6 +49625,13 @@ "ui_battery_cost": 74460094.41528, "ui_customgeneration_capacity": 100000.0, "ui_customgeneration_cost": 112875000.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_fuel_cell_capacity": 200.0, "ui_fuel_cell_cost": 2100000.0, @@ -50968,6 +51074,10 @@ "ur_yearzero_usage_peaks": [ 0.0 ], + "wind_basis_cost": 317480100.0, + "wind_itc_basis_cost_fed_include": 0.0, + "wind_itc_basis_cost_sta_include": 0.0, + "wind_itc_basis_percent": 51.29054333166337, "wind_system_capacity": 200000.0, "wind_total_installed_cost": 317480100.0 } diff --git a/deploy/runtime/defaults/DSGL IPH_LCOH Calculator.json b/deploy/runtime/defaults/DSGL IPH_LCOH Calculator.json index db4393d11..d72797039 100644 --- a/deploy/runtime/defaults/DSGL IPH_LCOH Calculator.json +++ b/deploy/runtime/defaults/DSGL IPH_LCOH Calculator.json @@ -293,8 +293,8 @@ "T_amb_des_sf": 42.0, "T_cold_ref": 100.0, "T_fp": 10.0, - "T_hot": 212.37721983007865, - "T_hot_out_target": 212.37721983007865, + "T_hot": 212.37721983007863, + "T_hot_out_target": 212.37721983007863, "Tau_envelope": [ [ 0.963, @@ -676,7 +676,7 @@ 1.0 ], "csp.lf.geom1.aper_width": 16.56, - "csp.lf.geom1.avg_field_temp_dt_design": 114.18860991503932, + "csp.lf.geom1.avg_field_temp_dt_design": 114.18860991503931, "csp.lf.geom1.coll_length": 44.8, "csp.lf.geom1.coll_opt_loss_norm_inc": 0.74613, "csp.lf.geom1.diam_absorber_inner": 0.066, @@ -693,7 +693,7 @@ 0.0, 1.0 ], - "csp.lf.geom1.heat_loss_at_design": 110.0625286122514, + "csp.lf.geom1.heat_loss_at_design": 110.06252861225139, "csp.lf.geom1.hl_mode": 0.0, "csp.lf.geom1.hlpolyt0": 0.0, "csp.lf.geom1.hlpolyt1": 0.672, @@ -719,7 +719,7 @@ "csp.lf.geom1.mirror_refl": 0.935, "csp.lf.geom1.opt_mode": 0.0, "csp.lf.geom1.rec_optical_derate": 1.0, - "csp.lf.geom1.rec_thermal_derate": 0.9898942423310608, + "csp.lf.geom1.rec_thermal_derate": 0.9898942423310607, "csp.lf.geom1.refl_aper_area": 513.6, "csp.lf.geom1.soiling": 0.95, "csp.lf.geom1.solpos_collinc_table": [ @@ -1025,16 +1025,16 @@ "csp.lf.geom1.var4.rated_heat_loss": 0.0, "csp.lf.geom2.opt_mode": 0.0, "csp.lf.sf.area_multiplier": 1.2, - "csp.lf.sf.dp.actual_aper": 9244.8, + "csp.lf.sf.dp.actual_aper": 9244.800000000001, "csp.lf.sf.dp.loop_aperture": 3081.6000000000005, "csp.lf.sf.dp.loop_opt_eff": 0.74613, - "csp.lf.sf.dp.loop_therm_eff": 0.9898942423310608, + "csp.lf.sf.dp.loop_therm_eff": 0.9898942423310607, "csp.lf.sf.dp.sm1_aperture": 7125.955379634653, "csp.lf.sf.dp.sm1_numloops": 3.0, "csp.lf.sf.dp.total_loop_conv_eff": 0.7385897910304743, "csp.lf.sf.field_area": 2.284439831942444, "csp.lf.sf.total_land_area": 2.741327798330933, - "csp.lf.sf.total_pres_drop": 2.2, + "csp.lf.sf.total_pres_drop": 2.1999999999999999, "csp.lf.sf.washes_per_year": 12.0, "csp.lf.sf.water_per_wash": 0.02, "deltaT_subcooled": 10.0, @@ -1133,7 +1133,7 @@ "solar_data_source": "NSRDB", "solar_resource": "tucson_az_32.116521_-110.933042_psmv3_60_tmy", "solar_resource_file": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", - "solarm": 1.2973418310225209, + "solarm": 1.2973418310225207, "specified_q_dot_rec_des": 6.0, "specified_solar_multiple": 1.2, "state": "-", @@ -1153,15 +1153,15 @@ "ui_crf": 0.11412919891581978, "ui_fcr_input_option": 1.0, "ui_fixed_charge_rate": 1.0, - "ui_ireal": 0.04390243902439051, + "ui_ireal": 0.043902439024390508, "ui_lbl_cff_msg": "", "ui_operating_cost_capacity": 8.0, "ui_operating_cost_fixed": 0.0, - "ui_pfin": 1.0491147595149538, + "ui_pfin": 1.0491147595149535, "ui_step_minutes": 60.0, "ui_system_capacity": 6000.0, "ui_variable_operating_cost": 0.001, - "ui_wacc": 0.024780487804878298, + "ui_wacc": 0.024780487804878294, "use_quality_or_subcooled": 0.0, "use_specific_weather_file": 0.0, "user_specified_weather_file": "", diff --git a/deploy/runtime/defaults/DSGL IPH_None.json b/deploy/runtime/defaults/DSGL IPH_None.json index edc9e4d54..e0ff991c2 100644 --- a/deploy/runtime/defaults/DSGL IPH_None.json +++ b/deploy/runtime/defaults/DSGL IPH_None.json @@ -293,8 +293,8 @@ "T_amb_des_sf": 42.0, "T_cold_ref": 100.0, "T_fp": 10.0, - "T_hot": 212.37721983007865, - "T_hot_out_target": 212.37721983007865, + "T_hot": 212.37721983007863, + "T_hot_out_target": 212.37721983007863, "Tau_envelope": [ [ 0.963, @@ -654,7 +654,7 @@ 1.0 ], "csp.lf.geom1.aper_width": 16.56, - "csp.lf.geom1.avg_field_temp_dt_design": 114.18860991503932, + "csp.lf.geom1.avg_field_temp_dt_design": 114.18860991503931, "csp.lf.geom1.coll_length": 44.8, "csp.lf.geom1.coll_opt_loss_norm_inc": 0.74613, "csp.lf.geom1.diam_absorber_inner": 0.066, @@ -671,7 +671,7 @@ 0.0, 1.0 ], - "csp.lf.geom1.heat_loss_at_design": 110.0625286122514, + "csp.lf.geom1.heat_loss_at_design": 110.06252861225139, "csp.lf.geom1.hl_mode": 0.0, "csp.lf.geom1.hlpolyt0": 0.0, "csp.lf.geom1.hlpolyt1": 0.672, @@ -697,7 +697,7 @@ "csp.lf.geom1.mirror_refl": 0.935, "csp.lf.geom1.opt_mode": 0.0, "csp.lf.geom1.rec_optical_derate": 1.0, - "csp.lf.geom1.rec_thermal_derate": 0.9898942423310608, + "csp.lf.geom1.rec_thermal_derate": 0.9898942423310607, "csp.lf.geom1.refl_aper_area": 513.6, "csp.lf.geom1.soiling": 0.95, "csp.lf.geom1.solpos_collinc_table": [ @@ -1003,16 +1003,16 @@ "csp.lf.geom1.var4.rated_heat_loss": 0.0, "csp.lf.geom2.opt_mode": 0.0, "csp.lf.sf.area_multiplier": 1.2, - "csp.lf.sf.dp.actual_aper": 9244.8, + "csp.lf.sf.dp.actual_aper": 9244.800000000001, "csp.lf.sf.dp.loop_aperture": 3081.6000000000005, "csp.lf.sf.dp.loop_opt_eff": 0.74613, - "csp.lf.sf.dp.loop_therm_eff": 0.9898942423310608, + "csp.lf.sf.dp.loop_therm_eff": 0.9898942423310607, "csp.lf.sf.dp.sm1_aperture": 7125.955379634653, "csp.lf.sf.dp.sm1_numloops": 3.0, "csp.lf.sf.dp.total_loop_conv_eff": 0.7385897910304743, "csp.lf.sf.field_area": 2.284439831942444, "csp.lf.sf.total_land_area": 2.741327798330933, - "csp.lf.sf.total_pres_drop": 2.2, + "csp.lf.sf.total_pres_drop": 2.1999999999999999, "csp.lf.sf.washes_per_year": 12.0, "csp.lf.sf.water_per_wash": 0.02, "deltaT_subcooled": 10.0, @@ -1108,7 +1108,7 @@ "solar_data_source": "NSRDB", "solar_resource": "tucson_az_32.116521_-110.933042_psmv3_60_tmy", "solar_resource_file": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", - "solarm": 1.2973418310225209, + "solarm": 1.2973418310225207, "specified_q_dot_rec_des": 6.0, "specified_solar_multiple": 1.2, "state": "-", diff --git a/deploy/runtime/defaults/DSGL IPH_Single Owner.json b/deploy/runtime/defaults/DSGL IPH_Single Owner.json index a8528d52b..53b4b5187 100644 --- a/deploy/runtime/defaults/DSGL IPH_Single Owner.json +++ b/deploy/runtime/defaults/DSGL IPH_Single Owner.json @@ -648,6 +648,10 @@ 0.1384 ] ], + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "cbi_fed_amount": 0.0, @@ -738,7 +742,7 @@ "csp.lf.cost.epc.per_acre": 0.0, "csp.lf.cost.epc.per_watt": 0.0, "csp.lf.cost.epc.percent": 11.0, - "csp.lf.cost.epc.total": 255599.20320000009, + "csp.lf.cost.epc.total": 255599.20320000006, "csp.lf.cost.fossil_backup": 0.0, "csp.lf.cost.fossil_backup.cost_per_kwe": 0.0, "csp.lf.cost.fossil_backup.mwe": 5.0, @@ -1145,33 +1149,48 @@ ], "deltaT_subcooled": 10.0, "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 1.5, + "depr_alloc_macrs_15_percent_calc": 0.0, "depr_alloc_macrs_5_percent": 90.0, + "depr_alloc_macrs_5_percent_calc": 0.0, "depr_alloc_none": 3.0, "depr_alloc_sl_15_percent": 2.5, + "depr_alloc_sl_15_percent_calc": 0.0, "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 8.39880241854e-312 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 0.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 0.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1179,6 +1198,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -10070,6 +10090,13 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -10083,6 +10110,7 @@ "itc_fed_percent_maxvalue": [ 1.0 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -10749,6 +10777,8 @@ "nLoops": 3.0, "nModBoil": 6.0, "nominal_discount_rate": 9.060000000000004, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "om_capacity_escal": 0.0, "om_capacity_heat": [ 33.0 @@ -10808,7 +10838,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount_heat_btu": [ 0.0 ], @@ -10877,7 +10907,10 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "tucson_az_32.116521_-110.933042_psmv3_60_tmy", @@ -10895,6 +10928,10 @@ "step": 3600.0, "system_capacity": 6000.0, "system_capacity_heat_btu": 20.47284981079845, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 0.0, "term_int_rate": 4.0, "term_tenor": 18.0, @@ -10906,6 +10943,13 @@ "total_installed_cost": 2699586.765983309, "total_land_area": 2.741327798330933, "tz": -7.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_step_minutes": 60.0, "ui_wacc": 5.9994000000000009, "ur_annual_min_charge": 0.0, diff --git a/deploy/runtime/defaults/DSLF_All Equity Partnership Flip.json b/deploy/runtime/defaults/DSLF_All Equity Partnership Flip.json index f93542622..c4a0b2a17 100644 --- a/deploy/runtime/defaults/DSLF_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/DSLF_All Equity Partnership Flip.json @@ -681,6 +681,10 @@ 0.1384 ] ], + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "boiler_is_shown": 1.0, @@ -777,7 +781,7 @@ "csp.lf.cost.epc.per_acre": 0.0, "csp.lf.cost.epc.per_watt": 0.0, "csp.lf.cost.epc.percent": 11.0, - "csp.lf.cost.epc.total": 35491786.42592, + "csp.lf.cost.epc.total": 35491786.425919998, "csp.lf.cost.fossil_backup": 0.0, "csp.lf.cost.fossil_backup.cost_per_kwe": 0.0, "csp.lf.cost.fossil_backup.mwe": 107.0, @@ -795,7 +799,7 @@ "csp.lf.cost.power_plant.cost_per_kwe": 1150.0, "csp.lf.cost.power_plant.mwe": 107.0, "csp.lf.cost.sales_tax.percent": 80.0, - "csp.lf.cost.sales_tax.total": 12906104.15488, + "csp.lf.cost.sales_tax.total": 12906104.154879999, "csp.lf.cost.sales_tax.value": 5.0, "csp.lf.cost.site_improvements": 17585664.0, "csp.lf.cost.site_improvements.area": 879283.2000000001, @@ -1499,7 +1503,7 @@ "csp.lf.par.aux_c1": 0.571, "csp.lf.par.aux_c2": 0.0, "csp.lf.par.aux_pf": 1.0, - "csp.lf.par.aux_total": 2.593894, + "csp.lf.par.aux_total": 2.5938939999999999, "csp.lf.par.aux_val": 0.023, "csp.lf.par.bop_c0": 0.483, "csp.lf.par.bop_c1": 0.571, @@ -1518,7 +1522,7 @@ "csp.lf.sf.dp.sm1_aperture": 491370.04151652826, "csp.lf.sf.dp.sm1_numloops": 60.0, "csp.lf.sf.dp.total_loop_conv_eff": 0.6178422287330097, - "csp.lf.sf.field_area": 217.2756106825258, + "csp.lf.sf.field_area": 217.27561068252579, "csp.lf.sf.geom1_area_frac": 1.0, "csp.lf.sf.geom2_area_frac": 0.0, "csp.lf.sf.sh_geom_unique": 0.0, @@ -1526,7 +1530,7 @@ "csp.lf.sf.specified_solar_multiple": 1.8, "csp.lf.sf.specified_total_aperture": 862848.0, "csp.lf.sf.total_land_area": 347.6409770920413, - "csp.lf.sf.total_pres_drop": 18.15000000000001, + "csp.lf.sf.total_pres_drop": 18.150000000000003, "csp.lf.sf.washes_per_year": 120.0, "csp.lf.sf.water_per_wash": 0.02, "csp.pbns.condenser_type": 1.0, @@ -1560,33 +1564,61 @@ ], "demand_var": 107.0, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 92.0, - "depr_alloc_none": 1.5, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 374526904.2237204, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1594,6 +1626,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -19887,19 +19920,27 @@ "is_multgeom": 1.0, "is_oncethru": 0.0, "is_sh": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -20573,7 +20614,9 @@ "nModSH": 4.0, "n_pl_inc": 8.0, "nameplate": 100.58, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 55.0 ], @@ -20642,7 +20685,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -20926,7 +20969,11 @@ "shift": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "tucson_az_32.116521_-110.933042_psmv3_60_tmy", @@ -20948,6 +20995,10 @@ "step": 3600.0, "superheater_is_shown": 1.0, "system_capacity": 100580.0, + "system_itc_basis_cost": 374526904.2237204, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "t_sby": 2.0, "tax_investor_equity_percent": 60.0, @@ -20965,6 +21016,13 @@ "total_land_area": 347.6409770920413, "track_mode": 1.0, "tz": -7.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_ha": 140.68552926571349, "ui_land_area_multiplier": 0.0, diff --git a/deploy/runtime/defaults/DSLF_Commercial.json b/deploy/runtime/defaults/DSLF_Commercial.json index 4d307d406..d8bfafa82 100644 --- a/deploy/runtime/defaults/DSLF_Commercial.json +++ b/deploy/runtime/defaults/DSLF_Commercial.json @@ -683,6 +683,10 @@ 0.1384 ] ], + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "boiler_is_shown": 1.0, @@ -770,7 +774,7 @@ "csp.lf.cost.solar_field.cost_per_m2": 150.0, "csp.lf.cost.total_direct": 324534269.92, "csp.lf.cost.total_indirect": 39175179.462120417, - "csp.lf.cost.total_installed": 376690820.1789205, + "csp.lf.cost.total_installed": 376690820.17892047, "csp.lf.cost.total_land_area": 347.6409770920413, "csp.lf.geom1.absorber_material": 0.0, "csp.lf.geom1.annulus_gas": [ @@ -1464,7 +1468,7 @@ "csp.lf.par.aux_c1": 0.571, "csp.lf.par.aux_c2": 0.0, "csp.lf.par.aux_pf": 1.0, - "csp.lf.par.aux_total": 2.593894, + "csp.lf.par.aux_total": 2.5938939999999999, "csp.lf.par.aux_val": 0.023, "csp.lf.par.bop_c0": 0.483, "csp.lf.par.bop_c1": 0.571, @@ -1483,7 +1487,7 @@ "csp.lf.sf.dp.sm1_aperture": 491370.04151652826, "csp.lf.sf.dp.sm1_numloops": 60.0, "csp.lf.sf.dp.total_loop_conv_eff": 0.6178422287330097, - "csp.lf.sf.field_area": 217.2756106825258, + "csp.lf.sf.field_area": 217.27561068252579, "csp.lf.sf.geom1_area_frac": 1.0, "csp.lf.sf.geom2_area_frac": 0.0, "csp.lf.sf.sh_geom_unique": 0.0, @@ -1491,7 +1495,7 @@ "csp.lf.sf.specified_solar_multiple": 1.8, "csp.lf.sf.specified_total_aperture": 862848.0, "csp.lf.sf.total_land_area": 347.6409770920413, - "csp.lf.sf.total_pres_drop": 18.15000000000001, + "csp.lf.sf.total_pres_drop": 18.150000000000003, "csp.lf.sf.washes_per_year": 120.0, "csp.lf.sf.water_per_wash": 0.02, "csp.pbns.condenser_type": 1.0, @@ -1526,11 +1530,40 @@ 0.0 ], "demand_var": 107.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 376690820.17892047, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_en_basis_mat": 1.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -10423,19 +10456,27 @@ "is_multgeom": 1.0, "is_oncethru": 0.0, "is_sh": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28008,7 +28049,9 @@ "nModSH": 4.0, "n_pl_inc": 8.0, "nameplate": 100.58, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "normalize_to_utility_bill": 0.0, "om_capacity": [ 55.0 @@ -28074,13 +28117,13 @@ "peak_9": 249.139, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 376690820.1789205, + "property_assessed_value": 376690820.17892047, "property_tax_rate": 0.0, "ptc_fed_amount": [ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -28363,6 +28406,8 @@ ], "shift": 0.0, "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -28382,6 +28427,10 @@ "step": 3600.0, "superheater_is_shown": 1.0, "system_capacity": 100580.0, + "system_itc_basis_cost": 376690820.17892047, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "t_sby": 2.0, "tes_hours": 0.0, @@ -28389,13 +28438,13 @@ "theta_stow": 10.0, "tilt": 33.0, "total_direct_cost": 39175179.462120417, - "total_installed_cost": 376690820.1789205, + "total_installed_cost": 376690820.17892047, "total_land_area": 347.6409770920413, "track_mode": 1.0, "tz": -7.0, "ui_annual_load": 0.0, - "ui_loan_amount": 376690820.1789205, - "ui_net_capital_cost": 376690820.1789205, + "ui_loan_amount": 376690820.17892047, + "ui_net_capital_cost": 376690820.17892047, "ui_step_minutes": 60.0, "ui_wacc": 5.1429, "ur_annual_min_charge": 0.0, diff --git a/deploy/runtime/defaults/DSLF_LCOE Calculator.json b/deploy/runtime/defaults/DSLF_LCOE Calculator.json index 1eb90e90d..981a0366f 100644 --- a/deploy/runtime/defaults/DSLF_LCOE Calculator.json +++ b/deploy/runtime/defaults/DSLF_LCOE Calculator.json @@ -1402,7 +1402,7 @@ "csp.lf.par.aux_c1": 0.571, "csp.lf.par.aux_c2": 0.0, "csp.lf.par.aux_pf": 1.0, - "csp.lf.par.aux_total": 2.593894, + "csp.lf.par.aux_total": 2.5938939999999999, "csp.lf.par.aux_val": 0.023, "csp.lf.par.bop_c0": 0.483, "csp.lf.par.bop_c1": 0.571, @@ -1421,7 +1421,7 @@ "csp.lf.sf.dp.sm1_aperture": 491370.04151652826, "csp.lf.sf.dp.sm1_numloops": 60.0, "csp.lf.sf.dp.total_loop_conv_eff": 0.6178422287330097, - "csp.lf.sf.field_area": 217.2756106825258, + "csp.lf.sf.field_area": 217.27561068252579, "csp.lf.sf.geom1_area_frac": 1.0, "csp.lf.sf.geom2_area_frac": 0.0, "csp.lf.sf.sh_geom_unique": 0.0, @@ -1429,7 +1429,7 @@ "csp.lf.sf.specified_solar_multiple": 1.8, "csp.lf.sf.specified_total_aperture": 862848.0, "csp.lf.sf.total_land_area": 347.6409770920413, - "csp.lf.sf.total_pres_drop": 18.15000000000001, + "csp.lf.sf.total_pres_drop": 18.150000000000003, "csp.lf.sf.washes_per_year": 120.0, "csp.lf.sf.water_per_wash": 0.02, "csp.pbns.condenser_type": 1.0, diff --git a/deploy/runtime/defaults/DSLF_Leveraged Partnership Flip.json b/deploy/runtime/defaults/DSLF_Leveraged Partnership Flip.json index 4bb213331..0a3186997 100644 --- a/deploy/runtime/defaults/DSLF_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/DSLF_Leveraged Partnership Flip.json @@ -681,6 +681,10 @@ 0.1384 ] ], + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "boiler_is_shown": 1.0, @@ -779,7 +783,7 @@ "csp.lf.cost.epc.per_acre": 0.0, "csp.lf.cost.epc.per_watt": 0.0, "csp.lf.cost.epc.percent": 11.0, - "csp.lf.cost.epc.total": 35491786.42592, + "csp.lf.cost.epc.total": 35491786.425919998, "csp.lf.cost.fossil_backup": 0.0, "csp.lf.cost.fossil_backup.cost_per_kwe": 0.0, "csp.lf.cost.fossil_backup.mwe": 107.0, @@ -797,7 +801,7 @@ "csp.lf.cost.power_plant.cost_per_kwe": 1150.0, "csp.lf.cost.power_plant.mwe": 107.0, "csp.lf.cost.sales_tax.percent": 80.0, - "csp.lf.cost.sales_tax.total": 12906104.15488, + "csp.lf.cost.sales_tax.total": 12906104.154879999, "csp.lf.cost.sales_tax.value": 5.0, "csp.lf.cost.site_improvements": 17585664.0, "csp.lf.cost.site_improvements.area": 879283.2000000001, @@ -1501,7 +1505,7 @@ "csp.lf.par.aux_c1": 0.571, "csp.lf.par.aux_c2": 0.0, "csp.lf.par.aux_pf": 1.0, - "csp.lf.par.aux_total": 2.593894, + "csp.lf.par.aux_total": 2.5938939999999999, "csp.lf.par.aux_val": 0.023, "csp.lf.par.bop_c0": 0.483, "csp.lf.par.bop_c1": 0.571, @@ -1520,7 +1524,7 @@ "csp.lf.sf.dp.sm1_aperture": 491370.04151652826, "csp.lf.sf.dp.sm1_numloops": 60.0, "csp.lf.sf.dp.total_loop_conv_eff": 0.6178422287330097, - "csp.lf.sf.field_area": 217.2756106825258, + "csp.lf.sf.field_area": 217.27561068252579, "csp.lf.sf.geom1_area_frac": 1.0, "csp.lf.sf.geom2_area_frac": 0.0, "csp.lf.sf.sh_geom_unique": 0.0, @@ -1528,7 +1532,7 @@ "csp.lf.sf.specified_solar_multiple": 1.8, "csp.lf.sf.specified_total_aperture": 862848.0, "csp.lf.sf.total_land_area": 347.6409770920413, - "csp.lf.sf.total_pres_drop": 18.15000000000001, + "csp.lf.sf.total_pres_drop": 18.150000000000003, "csp.lf.sf.washes_per_year": 120.0, "csp.lf.sf.water_per_wash": 0.02, "csp.pbns.condenser_type": 1.0, @@ -1565,33 +1569,61 @@ ], "demand_var": 107.0, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 89.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 3.0, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 374526904.2237204, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1599,6 +1631,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -19895,19 +19928,27 @@ "is_multgeom": 1.0, "is_oncethru": 0.0, "is_sh": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -20582,7 +20623,9 @@ "nModSH": 4.0, "n_pl_inc": 8.0, "nameplate": 100.58, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 55.0 ], @@ -20652,7 +20695,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -20937,7 +20980,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "tucson_az_32.116521_-110.933042_psmv3_60_tmy", @@ -20957,6 +21004,10 @@ "step": 3600.0, "superheater_is_shown": 1.0, "system_capacity": 100580.0, + "system_itc_basis_cost": 374526904.2237204, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "t_sby": 2.0, "tax_investor_equity_percent": 98.0, @@ -20976,6 +21027,13 @@ "total_land_area": 347.6409770920413, "track_mode": 1.0, "tz": -7.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_ha": 140.68552926571349, "ui_land_area_multiplier": 0.0, diff --git a/deploy/runtime/defaults/DSLF_Merchant Plant.json b/deploy/runtime/defaults/DSLF_Merchant Plant.json index 74b41625e..dd414f9cb 100644 --- a/deploy/runtime/defaults/DSLF_Merchant Plant.json +++ b/deploy/runtime/defaults/DSLF_Merchant Plant.json @@ -681,6 +681,10 @@ 0.1384 ] ], + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "boiler_is_shown": 1.0, @@ -793,7 +797,7 @@ "csp.lf.cost.epc.per_acre": 0.0, "csp.lf.cost.epc.per_watt": 0.0, "csp.lf.cost.epc.percent": 11.0, - "csp.lf.cost.epc.total": 35491786.42592, + "csp.lf.cost.epc.total": 35491786.425919998, "csp.lf.cost.fossil_backup": 0.0, "csp.lf.cost.fossil_backup.cost_per_kwe": 0.0, "csp.lf.cost.fossil_backup.mwe": 107.0, @@ -811,7 +815,7 @@ "csp.lf.cost.power_plant.cost_per_kwe": 1150.0, "csp.lf.cost.power_plant.mwe": 107.0, "csp.lf.cost.sales_tax.percent": 80.0, - "csp.lf.cost.sales_tax.total": 12906104.15488, + "csp.lf.cost.sales_tax.total": 12906104.154879999, "csp.lf.cost.sales_tax.value": 5.0, "csp.lf.cost.site_improvements": 17585664.0, "csp.lf.cost.site_improvements.area": 879283.2000000001, @@ -1515,7 +1519,7 @@ "csp.lf.par.aux_c1": 0.571, "csp.lf.par.aux_c2": 0.0, "csp.lf.par.aux_pf": 1.0, - "csp.lf.par.aux_total": 2.593894, + "csp.lf.par.aux_total": 2.5938939999999999, "csp.lf.par.aux_val": 0.023, "csp.lf.par.bop_c0": 0.483, "csp.lf.par.bop_c1": 0.571, @@ -1534,7 +1538,7 @@ "csp.lf.sf.dp.sm1_aperture": 491370.04151652826, "csp.lf.sf.dp.sm1_numloops": 60.0, "csp.lf.sf.dp.total_loop_conv_eff": 0.6178422287330097, - "csp.lf.sf.field_area": 217.2756106825258, + "csp.lf.sf.field_area": 217.27561068252579, "csp.lf.sf.geom1_area_frac": 1.0, "csp.lf.sf.geom2_area_frac": 0.0, "csp.lf.sf.sh_geom_unique": 0.0, @@ -1542,7 +1546,7 @@ "csp.lf.sf.specified_solar_multiple": 1.8, "csp.lf.sf.specified_total_aperture": 862848.0, "csp.lf.sf.total_land_area": 347.6409770920413, - "csp.lf.sf.total_pres_drop": 18.15000000000001, + "csp.lf.sf.total_pres_drop": 18.150000000000003, "csp.lf.sf.washes_per_year": 120.0, "csp.lf.sf.water_per_wash": 0.02, "csp.pbns.condenser_type": 1.0, @@ -1579,33 +1583,61 @@ ], "demand_var": 107.0, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 374526904.2237204, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1613,6 +1645,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -10501,19 +10534,27 @@ "is_multgeom": 1.0, "is_oncethru": 0.0, "is_sh": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -667674,7 +667715,9 @@ "nModSH": 4.0, "n_pl_inc": 8.0, "nameplate": 100.58, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 55.0 ], @@ -667738,7 +667781,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -668024,7 +668067,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "tucson_az_32.116521_-110.933042_psmv3_60_tmy", @@ -668043,6 +668090,10 @@ "step": 3600.0, "superheater_is_shown": 1.0, "system_capacity": 100580.0, + "system_itc_basis_cost": 374526904.2237204, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "t_sby": 2.0, "term_int_rate": 7.0, @@ -668056,6 +668107,13 @@ "total_land_area": 347.6409770920413, "track_mode": 1.0, "tz": -7.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_ha": 140.68552926571349, "ui_land_area_multiplier": 0.0, diff --git a/deploy/runtime/defaults/DSLF_None.json b/deploy/runtime/defaults/DSLF_None.json index 610346480..a2f2f31e5 100644 --- a/deploy/runtime/defaults/DSLF_None.json +++ b/deploy/runtime/defaults/DSLF_None.json @@ -1380,7 +1380,7 @@ "csp.lf.par.aux_c1": 0.571, "csp.lf.par.aux_c2": 0.0, "csp.lf.par.aux_pf": 1.0, - "csp.lf.par.aux_total": 2.593894, + "csp.lf.par.aux_total": 2.5938939999999999, "csp.lf.par.aux_val": 0.023, "csp.lf.par.bop_c0": 0.483, "csp.lf.par.bop_c1": 0.571, @@ -1399,7 +1399,7 @@ "csp.lf.sf.dp.sm1_aperture": 491370.04151652826, "csp.lf.sf.dp.sm1_numloops": 60.0, "csp.lf.sf.dp.total_loop_conv_eff": 0.6178422287330097, - "csp.lf.sf.field_area": 217.2756106825258, + "csp.lf.sf.field_area": 217.27561068252579, "csp.lf.sf.geom1_area_frac": 1.0, "csp.lf.sf.geom2_area_frac": 0.0, "csp.lf.sf.sh_geom_unique": 0.0, @@ -1407,7 +1407,7 @@ "csp.lf.sf.specified_solar_multiple": 1.8, "csp.lf.sf.specified_total_aperture": 862848.0, "csp.lf.sf.total_land_area": 347.6409770920413, - "csp.lf.sf.total_pres_drop": 18.15000000000001, + "csp.lf.sf.total_pres_drop": 18.150000000000003, "csp.lf.sf.washes_per_year": 120.0, "csp.lf.sf.water_per_wash": 0.02, "csp.pbns.condenser_type": 1.0, diff --git a/deploy/runtime/defaults/DSLF_Sale Leaseback.json b/deploy/runtime/defaults/DSLF_Sale Leaseback.json index e121e275d..651cb4abb 100644 --- a/deploy/runtime/defaults/DSLF_Sale Leaseback.json +++ b/deploy/runtime/defaults/DSLF_Sale Leaseback.json @@ -681,6 +681,10 @@ 0.1384 ] ], + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "boiler_is_shown": 1.0, @@ -777,7 +781,7 @@ "csp.lf.cost.epc.per_acre": 0.0, "csp.lf.cost.epc.per_watt": 0.0, "csp.lf.cost.epc.percent": 11.0, - "csp.lf.cost.epc.total": 35491786.42592, + "csp.lf.cost.epc.total": 35491786.425919998, "csp.lf.cost.fossil_backup": 0.0, "csp.lf.cost.fossil_backup.cost_per_kwe": 0.0, "csp.lf.cost.fossil_backup.mwe": 107.0, @@ -795,7 +799,7 @@ "csp.lf.cost.power_plant.cost_per_kwe": 1150.0, "csp.lf.cost.power_plant.mwe": 107.0, "csp.lf.cost.sales_tax.percent": 80.0, - "csp.lf.cost.sales_tax.total": 12906104.15488, + "csp.lf.cost.sales_tax.total": 12906104.154879999, "csp.lf.cost.sales_tax.value": 5.0, "csp.lf.cost.site_improvements": 17585664.0, "csp.lf.cost.site_improvements.area": 879283.2000000001, @@ -1499,7 +1503,7 @@ "csp.lf.par.aux_c1": 0.571, "csp.lf.par.aux_c2": 0.0, "csp.lf.par.aux_pf": 1.0, - "csp.lf.par.aux_total": 2.593894, + "csp.lf.par.aux_total": 2.5938939999999999, "csp.lf.par.aux_val": 0.023, "csp.lf.par.bop_c0": 0.483, "csp.lf.par.bop_c1": 0.571, @@ -1518,7 +1522,7 @@ "csp.lf.sf.dp.sm1_aperture": 491370.04151652826, "csp.lf.sf.dp.sm1_numloops": 60.0, "csp.lf.sf.dp.total_loop_conv_eff": 0.6178422287330097, - "csp.lf.sf.field_area": 217.2756106825258, + "csp.lf.sf.field_area": 217.27561068252579, "csp.lf.sf.geom1_area_frac": 1.0, "csp.lf.sf.geom2_area_frac": 0.0, "csp.lf.sf.sh_geom_unique": 0.0, @@ -1526,7 +1530,7 @@ "csp.lf.sf.specified_solar_multiple": 1.8, "csp.lf.sf.specified_total_aperture": 862848.0, "csp.lf.sf.total_land_area": 347.6409770920413, - "csp.lf.sf.total_pres_drop": 18.15000000000001, + "csp.lf.sf.total_pres_drop": 18.150000000000003, "csp.lf.sf.washes_per_year": 120.0, "csp.lf.sf.water_per_wash": 0.02, "csp.pbns.condenser_type": 1.0, @@ -1560,33 +1564,61 @@ ], "demand_var": 107.0, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 95.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 2.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 374526904.2237204, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1594,6 +1626,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -19882,19 +19915,27 @@ "is_multgeom": 1.0, "is_oncethru": 0.0, "is_sh": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -20568,7 +20609,9 @@ "nModSH": 4.0, "n_pl_inc": 8.0, "nameplate": 100.58, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 55.0 ], @@ -20637,7 +20680,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -20922,7 +20965,11 @@ "shift": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "tucson_az_32.116521_-110.933042_psmv3_60_tmy", @@ -20945,6 +20992,10 @@ "step": 3600.0, "superheater_is_shown": 1.0, "system_capacity": 100580.0, + "system_itc_basis_cost": 374526904.2237204, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "t_sby": 2.0, "tax_investor_required_lease_reserve": 6.0, @@ -20958,6 +21009,13 @@ "total_land_area": 347.6409770920413, "track_mode": 1.0, "tz": -7.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_ha": 140.68552926571349, "ui_land_area_multiplier": 0.0, diff --git a/deploy/runtime/defaults/DSLF_Single Owner.json b/deploy/runtime/defaults/DSLF_Single Owner.json index d00f3222e..9b5afd6d1 100644 --- a/deploy/runtime/defaults/DSLF_Single Owner.json +++ b/deploy/runtime/defaults/DSLF_Single Owner.json @@ -681,6 +681,10 @@ 0.1384 ] ], + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "boiler_is_shown": 1.0, @@ -785,7 +789,7 @@ "csp.lf.cost.epc.per_acre": 0.0, "csp.lf.cost.epc.per_watt": 0.0, "csp.lf.cost.epc.percent": 11.0, - "csp.lf.cost.epc.total": 35491786.42592, + "csp.lf.cost.epc.total": 35491786.425919998, "csp.lf.cost.fossil_backup": 0.0, "csp.lf.cost.fossil_backup.cost_per_kwe": 0.0, "csp.lf.cost.fossil_backup.mwe": 107.0, @@ -803,7 +807,7 @@ "csp.lf.cost.power_plant.cost_per_kwe": 1150.0, "csp.lf.cost.power_plant.mwe": 107.0, "csp.lf.cost.sales_tax.percent": 80.0, - "csp.lf.cost.sales_tax.total": 12906104.15488, + "csp.lf.cost.sales_tax.total": 12906104.154879999, "csp.lf.cost.sales_tax.value": 5.0, "csp.lf.cost.site_improvements": 17585664.0, "csp.lf.cost.site_improvements.area": 879283.2000000001, @@ -1507,7 +1511,7 @@ "csp.lf.par.aux_c1": 0.571, "csp.lf.par.aux_c2": 0.0, "csp.lf.par.aux_pf": 1.0, - "csp.lf.par.aux_total": 2.593894, + "csp.lf.par.aux_total": 2.5938939999999999, "csp.lf.par.aux_val": 0.023, "csp.lf.par.bop_c0": 0.483, "csp.lf.par.bop_c1": 0.571, @@ -1526,7 +1530,7 @@ "csp.lf.sf.dp.sm1_aperture": 491370.04151652826, "csp.lf.sf.dp.sm1_numloops": 60.0, "csp.lf.sf.dp.total_loop_conv_eff": 0.6178422287330097, - "csp.lf.sf.field_area": 217.2756106825258, + "csp.lf.sf.field_area": 217.27561068252579, "csp.lf.sf.geom1_area_frac": 1.0, "csp.lf.sf.geom2_area_frac": 0.0, "csp.lf.sf.sh_geom_unique": 0.0, @@ -1534,7 +1538,7 @@ "csp.lf.sf.specified_solar_multiple": 1.8, "csp.lf.sf.specified_total_aperture": 862848.0, "csp.lf.sf.total_land_area": 347.6409770920413, - "csp.lf.sf.total_pres_drop": 18.15000000000001, + "csp.lf.sf.total_pres_drop": 18.150000000000003, "csp.lf.sf.washes_per_year": 120.0, "csp.lf.sf.water_per_wash": 0.02, "csp.pbns.condenser_type": 1.0, @@ -1571,33 +1575,61 @@ ], "demand_var": 107.0, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 374526904.2237204, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1605,6 +1637,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -19900,19 +19933,27 @@ "is_multgeom": 1.0, "is_oncethru": 0.0, "is_sh": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -20587,7 +20628,9 @@ "nModSH": 4.0, "n_pl_inc": 8.0, "nameplate": 100.58, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 55.0 ], @@ -20657,7 +20700,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -20945,7 +20988,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "tucson_az_32.116521_-110.933042_psmv3_60_tmy", @@ -20965,6 +21012,10 @@ "step": 3600.0, "superheater_is_shown": 1.0, "system_capacity": 100580.0, + "system_itc_basis_cost": 374526904.2237204, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "t_sby": 2.0, "term_int_rate": 7.0, @@ -20979,6 +21030,13 @@ "total_land_area": 347.6409770920413, "track_mode": 1.0, "tz": -7.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_ha": 140.68552926571349, "ui_land_area_multiplier": 0.0, diff --git a/deploy/runtime/defaults/ETES_Single Owner.json b/deploy/runtime/defaults/ETES_Single Owner.json index b20167d04..464da6167 100644 --- a/deploy/runtime/defaults/ETES_Single Owner.json +++ b/deploy/runtime/defaults/ETES_Single Owner.json @@ -27,9 +27,9 @@ "TES_COPY_T_htf_hot_des": 574.0, "TES_COPY_q_dot_tes_est": 0.8814426938789968, "TES_COPY_q_pb_design": 279.126213592233, - "TES_COPY_tes_avail_vol": 12986.490759869745, + "TES_COPY_tes_avail_vol": 12986.490759869743, "TES_COPY_tes_htf_density": 1808.4790461159128, - "TES_COPY_tes_tank_diameter": 38.77078781395176, + "TES_COPY_tes_tank_diameter": 38.770787813951759, "TES_COPY_tes_vol_total": 14167.08082894881, "TES_COPY_tshours": 10.0, "T_ITD_des": 16.0, @@ -70,6 +70,10 @@ "annual_tdry": 16.9747, "annual_twet": NaN, "annual_wspd": 2.26213, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_par": 0.0, @@ -81,12 +85,12 @@ "cb_bop_cost_calc": 0.0, "cb_contingency_cost_calc": 17547436.893203886, "cb_cycle_cost_calc": 119600000.0, - "cb_direct_subtotal": 250677669.90291266, + "cb_direct_subtotal": 250677669.90291263, "cb_epc_cost_calc": 34869263.883495148, "cb_heater_cost_calc": 69669902.91262137, "cb_installed_per_capacity_cost_calc": 2835.777706719574, "cb_land_cost_calc": 0.0, - "cb_sales_tax_cost_calc": 10729004.271844665, + "cb_sales_tax_cost_calc": 10729004.271844663, "cb_storage_cost_calc": 61407766.99029126, "cb_total_direct_cost": 268225106.7961165, "cb_total_indirect_cost": 45598268.15533981, @@ -189,33 +193,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 313823374.9514563, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -223,6 +255,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -9733,19 +9766,27 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_dispatch": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -10421,7 +10462,9 @@ "n_m_dot_pars_sysdes": -1.0, "n_pl_inc": 8.0, "nameplate": 110.66571762935786, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -10485,7 +10528,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -10506,7 +10549,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy", @@ -10521,7 +10568,11 @@ ], "station_id": "91486", "step": 3600.0, - "system_capacity": 110665.71762935784, + "system_capacity": 110665.71762935785, + "system_itc_basis_cost": 313823374.9514563, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "system_use_recapitalization": 0.0, "tank_pairs": 1.0, @@ -10529,11 +10580,11 @@ "tech_type": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, - "tes_avail_vol": 12986.490759869745, + "tes_avail_vol": 12986.490759869743, "tes_htf_density": 1808.4790461159128, "tes_init_hot_htf_percent": 0.0, "tes_spec_cost": 22.0, - "tes_tank_diameter": 38.77078781395176, + "tes_tank_diameter": 38.770787813951759, "tes_vol_total": 14167.08082894881, "tod_library": "Uniform Dispatch", "total_installed_cost": 313823374.9514563, @@ -12212,7 +12263,14 @@ "ui_bop_cost_calc": 0.0, "ui_contingency_cost_calc": 17547436.893203886, "ui_cycle_cost_calc": 119600000.0, - "ui_direct_subtotal": 250677669.90291266, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, + "ui_direct_subtotal": 250677669.90291263, "ui_epc_cost_calc": 34869263.883495148, "ui_etes_cost__P_ref": 115.0, "ui_etes_cost__nameplate": 110.66571762935786, @@ -12222,7 +12280,7 @@ "ui_heater_cost_calc": 69669902.91262137, "ui_installed_per_capacity_cost_calc": 2835.777706719574, "ui_land_cost_calc": 0.0, - "ui_sales_tax_cost_calc": 10729004.271844665, + "ui_sales_tax_cost_calc": 10729004.271844663, "ui_step_minutes": 60.0, "ui_storage_cost_calc": 61407766.99029126, "ui_system_nameplate_standalone": 0.0, diff --git a/deploy/runtime/defaults/Empirical Trough_All Equity Partnership Flip.json b/deploy/runtime/defaults/Empirical Trough_All Equity Partnership Flip.json index 685e171f3..2428bf037 100644 --- a/deploy/runtime/defaults/Empirical Trough_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/Empirical Trough_All Equity Partnership Flip.json @@ -9,7 +9,7 @@ "CHTFParF0": -0.036, "CHTFParF1": 0.242, "CHTFParF2": 0.794, - "ChtfPar": 9.034237256, + "ChtfPar": 9.034237255999999, "ChtfParPF": 1.0, "ConcFac": 1.0, "CtOpF": 1.0, @@ -222,7 +222,7 @@ "SfAvail": 0.99, "SfInTempD": 293.0, "SfOutTempD": 391.0, - "SfPar": 0.22843223480000009, + "SfPar": 0.22843223480000003, "SfParPF": 1.0, "SfPipeHl1": 0.001693, "SfPipeHl2": -0.00001683, @@ -331,6 +331,10 @@ "annual_twet": NaN, "annual_wspd": 2.35368, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "calc_aperture_area_at_sm_1": 429383.9, @@ -461,33 +465,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 92.0, - "depr_alloc_none": 1.5, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 528447654.2770882, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -495,6 +527,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18758,19 +18791,27 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19515,7 +19556,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -19584,7 +19627,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19604,7 +19647,11 @@ "sca_library": "Solargenix SGX-1", "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "tucson_az_32.116521_-110.933042_psmv3_60_tmy", @@ -19621,6 +19668,10 @@ "station_id": "67345", "step": 3600.0, "system_capacity": 99900.0, + "system_itc_basis_cost": 528447654.2770882, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tax_investor_equity_percent": 60.0, "tax_investor_postflip_cash_percent": 10.0, @@ -19672,6 +19723,13 @@ 0.0 ] ], + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_design_exact_area_sm_1": 428939.49947033, "ui_design_exact_num_scas_sm_1": 912.0550701048906, "ui_disp_1_fossil": 0.0, @@ -19729,12 +19787,12 @@ "ui_hce_condition_3": "Broken Glass", "ui_hce_condition_4": "none", "ui_hce_heat_losses_1": 154.64612672242664, - "ui_hce_heat_losses_2": 1161.0367391618777, + "ui_hce_heat_losses_2": 1161.0367391618775, "ui_hce_heat_losses_3": 3313.189197444162, "ui_hce_heat_losses_4": 0.0, "ui_hce_hl_term_1": 2.23606797749979, "ui_hce_hl_term_2": 317.0, - "ui_hce_hl_term_3": 117764.33333333332, + "ui_hce_hl_term_3": 117764.33333333333, "ui_hce_hl_term_4": 40822830.0, "ui_hce_name": "2008 Schott PTR70", "ui_hce_name_1": "2008 Schott PTR70", diff --git a/deploy/runtime/defaults/Empirical Trough_Commercial.json b/deploy/runtime/defaults/Empirical Trough_Commercial.json index 5a57b5103..2323b093c 100644 --- a/deploy/runtime/defaults/Empirical Trough_Commercial.json +++ b/deploy/runtime/defaults/Empirical Trough_Commercial.json @@ -9,7 +9,7 @@ "CHTFParF0": -0.036, "CHTFParF1": 0.242, "CHTFParF2": 0.794, - "ChtfPar": 9.034237256, + "ChtfPar": 9.034237255999999, "ChtfParPF": 1.0, "ConcFac": 1.0, "CtOpF": 1.0, @@ -222,7 +222,7 @@ "SfAvail": 0.99, "SfInTempD": 293.0, "SfOutTempD": 391.0, - "SfPar": 0.22843223480000009, + "SfPar": 0.22843223480000003, "SfParPF": 1.0, "SfPipeHl1": 0.001693, "SfPipeHl2": -0.00001683, @@ -333,6 +333,10 @@ "annual_twet": NaN, "annual_wspd": 2.35368, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "calc_aperture_area_at_sm_1": 429383.9, @@ -427,11 +431,40 @@ "degradation": [ 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 528447654.2770882, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_en_basis_mat": 1.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -9294,19 +9327,27 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -26950,7 +26991,9 @@ 162.555, 185.168 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "normalize_to_utility_bill": 0.0, "om_capacity": [ 66.0 @@ -27022,7 +27065,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -27041,6 +27084,8 @@ "sca_library": "Solargenix SGX-1", "scale_factor": 1.0, "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -27055,6 +27100,10 @@ "station_id": "67345", "step": 3600.0, "system_capacity": 99900.0, + "system_itc_basis_cost": 528447654.2770882, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tilt": 0.0, "total_direct_cost": 451777751.5452941, @@ -27157,12 +27206,12 @@ "ui_hce_condition_3": "Broken Glass", "ui_hce_condition_4": "none", "ui_hce_heat_losses_1": 154.64612672242664, - "ui_hce_heat_losses_2": 1161.0367391618777, + "ui_hce_heat_losses_2": 1161.0367391618775, "ui_hce_heat_losses_3": 3313.189197444162, "ui_hce_heat_losses_4": 0.0, "ui_hce_hl_term_1": 2.23606797749979, "ui_hce_hl_term_2": 317.0, - "ui_hce_hl_term_3": 117764.33333333332, + "ui_hce_hl_term_3": 117764.33333333333, "ui_hce_hl_term_4": 40822830.0, "ui_hce_name": "2008 Schott PTR70", "ui_hce_name_1": "2008 Schott PTR70", diff --git a/deploy/runtime/defaults/Empirical Trough_LCOE Calculator.json b/deploy/runtime/defaults/Empirical Trough_LCOE Calculator.json index b3ef675c6..b4e3da9df 100644 --- a/deploy/runtime/defaults/Empirical Trough_LCOE Calculator.json +++ b/deploy/runtime/defaults/Empirical Trough_LCOE Calculator.json @@ -9,7 +9,7 @@ "CHTFParF0": -0.036, "CHTFParF1": 0.242, "CHTFParF2": 0.794, - "ChtfPar": 9.034237256, + "ChtfPar": 9.034237255999999, "ChtfParPF": 1.0, "ConcFac": 1.0, "CtOpF": 1.0, @@ -222,7 +222,7 @@ "SfAvail": 0.99, "SfInTempD": 293.0, "SfOutTempD": 391.0, - "SfPar": 0.22843223480000009, + "SfPar": 0.22843223480000003, "SfParPF": 1.0, "SfPipeHl1": 0.001693, "SfPipeHl2": -0.00001683, @@ -9353,12 +9353,12 @@ "ui_hce_condition_3": "Broken Glass", "ui_hce_condition_4": "none", "ui_hce_heat_losses_1": 154.64612672242664, - "ui_hce_heat_losses_2": 1161.0367391618777, + "ui_hce_heat_losses_2": 1161.0367391618775, "ui_hce_heat_losses_3": 3313.189197444162, "ui_hce_heat_losses_4": 0.0, "ui_hce_hl_term_1": 2.23606797749979, "ui_hce_hl_term_2": 317.0, - "ui_hce_hl_term_3": 117764.33333333332, + "ui_hce_hl_term_3": 117764.33333333333, "ui_hce_hl_term_4": 40822830.0, "ui_hce_name": "2008 Schott PTR70", "ui_hce_name_1": "2008 Schott PTR70", diff --git a/deploy/runtime/defaults/Empirical Trough_Leveraged Partnership Flip.json b/deploy/runtime/defaults/Empirical Trough_Leveraged Partnership Flip.json index 0588c3137..d497221af 100644 --- a/deploy/runtime/defaults/Empirical Trough_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/Empirical Trough_Leveraged Partnership Flip.json @@ -9,7 +9,7 @@ "CHTFParF0": -0.036, "CHTFParF1": 0.242, "CHTFParF2": 0.794, - "ChtfPar": 9.034237256, + "ChtfPar": 9.034237255999999, "ChtfParPF": 1.0, "ConcFac": 1.0, "CtOpF": 1.0, @@ -222,7 +222,7 @@ "SfAvail": 0.99, "SfInTempD": 293.0, "SfOutTempD": 391.0, - "SfPar": 0.22843223480000009, + "SfPar": 0.22843223480000003, "SfParPF": 1.0, "SfPipeHl1": 0.001693, "SfPipeHl2": -0.00001683, @@ -331,6 +331,10 @@ "annual_twet": NaN, "annual_wspd": 2.35368, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "calc_aperture_area_at_sm_1": 429383.9, @@ -466,33 +470,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 89.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 3.0, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 528447654.2770882, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -500,6 +532,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18766,19 +18799,27 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19524,7 +19565,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -19594,7 +19637,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19615,7 +19658,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "tucson_az_32.116521_-110.933042_psmv3_60_tmy", @@ -19630,6 +19677,10 @@ "station_id": "67345", "step": 3600.0, "system_capacity": 99900.0, + "system_itc_basis_cost": 528447654.2770882, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -19683,6 +19734,13 @@ 0.0 ] ], + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_design_exact_area_sm_1": 428939.49947033, "ui_design_exact_num_scas_sm_1": 912.0550701048906, "ui_disp_1_fossil": 0.0, @@ -19740,12 +19798,12 @@ "ui_hce_condition_3": "Broken Glass", "ui_hce_condition_4": "none", "ui_hce_heat_losses_1": 154.64612672242664, - "ui_hce_heat_losses_2": 1161.0367391618777, + "ui_hce_heat_losses_2": 1161.0367391618775, "ui_hce_heat_losses_3": 3313.189197444162, "ui_hce_heat_losses_4": 0.0, "ui_hce_hl_term_1": 2.23606797749979, "ui_hce_hl_term_2": 317.0, - "ui_hce_hl_term_3": 117764.33333333332, + "ui_hce_hl_term_3": 117764.33333333333, "ui_hce_hl_term_4": 40822830.0, "ui_hce_name": "2008 Schott PTR70", "ui_hce_name_1": "2008 Schott PTR70", diff --git a/deploy/runtime/defaults/Empirical Trough_Merchant Plant.json b/deploy/runtime/defaults/Empirical Trough_Merchant Plant.json index 5b17acea3..5d16fb4df 100644 --- a/deploy/runtime/defaults/Empirical Trough_Merchant Plant.json +++ b/deploy/runtime/defaults/Empirical Trough_Merchant Plant.json @@ -331,6 +331,10 @@ "annual_twet": NaN, "annual_wspd": 2.35368, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "calc_aperture_area_at_sm_1": 438789.9, @@ -461,7 +465,7 @@ "csp.tr.cost.power_plant.cost_per_kwe": 910.0, "csp.tr.cost.power_plant.mwe": 111.0, "csp.tr.cost.sales_tax.percent": 80.0, - "csp.tr.cost.sales_tax.total": 18260321.15781177, + "csp.tr.cost.sales_tax.total": 18260321.157811766, "csp.tr.cost.sales_tax.value": 5.0, "csp.tr.cost.site_improvements": 21939495.0, "csp.tr.cost.site_improvements.area": 877579.8, @@ -480,33 +484,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 534087813.2870883, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -514,6 +546,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -9372,19 +9405,27 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -666616,7 +666657,9 @@ ], "mp_error_msg": "", "mp_market_percent_gen": 100.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -666680,7 +666723,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -666702,7 +666745,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "tucson_az_32.116521_-110.933042_psmv3_60_tmy", @@ -666716,6 +666763,10 @@ "station_id": "67345", "step": 3600.0, "system_capacity": 99900.0, + "system_itc_basis_cost": 534087813.2870883, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -666723,7 +666774,7 @@ "total_direct_cost": 456508028.94529417, "total_indirect_cost": 59319463.18398236, "total_installed_cost": 534087813.2870883, - "total_land_area": 910.3576495101652, + "total_land_area": 910.3576495101651, "track_mode": 1.0, "tslogic_a": [ 0.0 @@ -666763,8 +666814,15 @@ 0.0 ] ], + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_design_exact_area_sm_1": 438591.3017238853, - "ui_design_exact_num_scas_sm_1": 932.5777200167664, + "ui_design_exact_num_scas_sm_1": 932.5777200167665, "ui_disp_1_fossil": 0.0, "ui_disp_1_nosolar": 0.1, "ui_disp_1_solar": 0.1, @@ -666820,12 +666878,12 @@ "ui_hce_condition_3": "Broken Glass", "ui_hce_condition_4": "none", "ui_hce_heat_losses_1": 154.64612672242664, - "ui_hce_heat_losses_2": 1161.0367391618777, + "ui_hce_heat_losses_2": 1161.0367391618775, "ui_hce_heat_losses_3": 3313.189197444162, "ui_hce_heat_losses_4": 0.0, "ui_hce_hl_term_1": 2.23606797749979, "ui_hce_hl_term_2": 317.0, - "ui_hce_hl_term_3": 117764.33333333332, + "ui_hce_hl_term_3": 117764.33333333333, "ui_hce_hl_term_4": 40822830.0, "ui_hce_name": "2008 Schott PTR70", "ui_hce_name_1": "2008 Schott PTR70", @@ -666858,7 +666916,7 @@ "ui_par_antifreeze_const": 0.1, "ui_par_bop_const": 0.02467, "ui_par_ct0_const": 0.017045, - "ui_par_dp_total": 20.37268467240001, + "ui_par_dp_total": 20.372684672400003, "ui_par_fixedblock_const": 0.0055, "ui_par_hb_const": 0.02273, "ui_par_htfpump_const": 0.00001052, diff --git a/deploy/runtime/defaults/Empirical Trough_None.json b/deploy/runtime/defaults/Empirical Trough_None.json index b3f98b77e..3ed5bab8b 100644 --- a/deploy/runtime/defaults/Empirical Trough_None.json +++ b/deploy/runtime/defaults/Empirical Trough_None.json @@ -9,7 +9,7 @@ "CHTFParF0": -0.036, "CHTFParF1": 0.242, "CHTFParF2": 0.794, - "ChtfPar": 9.034237256, + "ChtfPar": 9.034237255999999, "ChtfParPF": 1.0, "ConcFac": 1.0, "CtOpF": 1.0, @@ -222,7 +222,7 @@ "SfAvail": 0.99, "SfInTempD": 293.0, "SfOutTempD": 391.0, - "SfPar": 0.22843223480000009, + "SfPar": 0.22843223480000003, "SfParPF": 1.0, "SfPipeHl1": 0.001693, "SfPipeHl2": -0.00001683, @@ -9322,12 +9322,12 @@ "ui_hce_condition_3": "Broken Glass", "ui_hce_condition_4": "none", "ui_hce_heat_losses_1": 154.64612672242664, - "ui_hce_heat_losses_2": 1161.0367391618777, + "ui_hce_heat_losses_2": 1161.0367391618775, "ui_hce_heat_losses_3": 3313.189197444162, "ui_hce_heat_losses_4": 0.0, "ui_hce_hl_term_1": 2.23606797749979, "ui_hce_hl_term_2": 317.0, - "ui_hce_hl_term_3": 117764.33333333332, + "ui_hce_hl_term_3": 117764.33333333333, "ui_hce_hl_term_4": 40822830.0, "ui_hce_name": "2008 Schott PTR70", "ui_hce_name_1": "2008 Schott PTR70", diff --git a/deploy/runtime/defaults/Empirical Trough_Sale Leaseback.json b/deploy/runtime/defaults/Empirical Trough_Sale Leaseback.json index 26abd85a8..ffc14b964 100644 --- a/deploy/runtime/defaults/Empirical Trough_Sale Leaseback.json +++ b/deploy/runtime/defaults/Empirical Trough_Sale Leaseback.json @@ -9,7 +9,7 @@ "CHTFParF0": -0.036, "CHTFParF1": 0.242, "CHTFParF2": 0.794, - "ChtfPar": 9.034237256, + "ChtfPar": 9.034237255999999, "ChtfParPF": 1.0, "ConcFac": 1.0, "CtOpF": 1.0, @@ -222,7 +222,7 @@ "SfAvail": 0.99, "SfInTempD": 293.0, "SfOutTempD": 391.0, - "SfPar": 0.22843223480000009, + "SfPar": 0.22843223480000003, "SfParPF": 1.0, "SfPipeHl1": 0.001693, "SfPipeHl2": -0.00001683, @@ -331,6 +331,10 @@ "annual_twet": NaN, "annual_wspd": 2.35368, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "calc_aperture_area_at_sm_1": 429383.9, @@ -461,33 +465,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 95.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 2.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 528447654.2770882, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -495,6 +527,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18753,19 +18786,27 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19510,7 +19551,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -19579,7 +19622,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19600,7 +19643,11 @@ "sca_library": "Solargenix SGX-1", "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "tucson_az_32.116521_-110.933042_psmv3_60_tmy", @@ -19618,6 +19665,10 @@ "station_id": "67345", "step": 3600.0, "system_capacity": 99900.0, + "system_itc_basis_cost": 528447654.2770882, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tax_investor_required_lease_reserve": 6.0, "tilt": 0.0, @@ -19665,6 +19716,13 @@ 0.0 ] ], + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_design_exact_area_sm_1": 428939.49947033, "ui_design_exact_num_scas_sm_1": 912.0550701048906, "ui_disp_1_fossil": 0.0, @@ -19722,12 +19780,12 @@ "ui_hce_condition_3": "Broken Glass", "ui_hce_condition_4": "none", "ui_hce_heat_losses_1": 154.64612672242664, - "ui_hce_heat_losses_2": 1161.0367391618777, + "ui_hce_heat_losses_2": 1161.0367391618775, "ui_hce_heat_losses_3": 3313.189197444162, "ui_hce_heat_losses_4": 0.0, "ui_hce_hl_term_1": 2.23606797749979, "ui_hce_hl_term_2": 317.0, - "ui_hce_hl_term_3": 117764.33333333332, + "ui_hce_hl_term_3": 117764.33333333333, "ui_hce_hl_term_4": 40822830.0, "ui_hce_name": "2008 Schott PTR70", "ui_hce_name_1": "2008 Schott PTR70", diff --git a/deploy/runtime/defaults/Empirical Trough_Single Owner.json b/deploy/runtime/defaults/Empirical Trough_Single Owner.json index 35bf338cf..3e2376b04 100644 --- a/deploy/runtime/defaults/Empirical Trough_Single Owner.json +++ b/deploy/runtime/defaults/Empirical Trough_Single Owner.json @@ -9,7 +9,7 @@ "CHTFParF0": -0.036, "CHTFParF1": 0.242, "CHTFParF2": 0.794, - "ChtfPar": 9.034237256, + "ChtfPar": 9.034237255999999, "ChtfParPF": 1.0, "ConcFac": 1.0, "CtOpF": 1.0, @@ -222,7 +222,7 @@ "SfAvail": 0.99, "SfInTempD": 293.0, "SfOutTempD": 391.0, - "SfPar": 0.22843223480000009, + "SfPar": 0.22843223480000003, "SfParPF": 1.0, "SfPipeHl1": 0.001693, "SfPipeHl2": -0.00001683, @@ -331,6 +331,10 @@ "annual_twet": NaN, "annual_wspd": 2.35368, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "calc_aperture_area_at_sm_1": 429383.9, @@ -472,33 +476,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 528447654.2770882, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -506,6 +538,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18771,19 +18804,27 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19529,7 +19570,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -19599,7 +19642,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19623,7 +19666,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "tucson_az_32.116521_-110.933042_psmv3_60_tmy", @@ -19638,6 +19685,10 @@ "station_id": "67345", "step": 3600.0, "system_capacity": 99900.0, + "system_itc_basis_cost": 528447654.2770882, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -19686,6 +19737,13 @@ 0.0 ] ], + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_design_exact_area_sm_1": 428939.49947033, "ui_design_exact_num_scas_sm_1": 912.0550701048906, "ui_disp_1_fossil": 0.0, @@ -19743,12 +19801,12 @@ "ui_hce_condition_3": "Broken Glass", "ui_hce_condition_4": "none", "ui_hce_heat_losses_1": 154.64612672242664, - "ui_hce_heat_losses_2": 1161.0367391618777, + "ui_hce_heat_losses_2": 1161.0367391618775, "ui_hce_heat_losses_3": 3313.189197444162, "ui_hce_heat_losses_4": 0.0, "ui_hce_hl_term_1": 2.23606797749979, "ui_hce_hl_term_2": 317.0, - "ui_hce_hl_term_3": 117764.33333333332, + "ui_hce_hl_term_3": 117764.33333333333, "ui_hce_hl_term_4": 40822830.0, "ui_hce_name": "2008 Schott PTR70", "ui_hce_name_1": "2008 Schott PTR70", 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 ff93a7ff2..45f37d45b 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 @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -9495,7 +9495,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "analysis_period": 25.0, "analysis_period_warning": "No messages.", "annual_albedo": 0.1839506853933204, @@ -9506,6 +9506,10 @@ "annual_tdry": 21.938470319634705, "annual_twet": NaN, "annual_wspd": 1.786484018864629, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_max_power": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, @@ -9513,7 +9517,7 @@ "bos_equip_fixed": 0.0, "bos_equip_perarea": 0.0, "bos_equip_perwatt": 0.32, - "bos_equip_total": 31999773.49632001, + "bos_equip_total": 31999773.496320007, "calculate_bifacial_electrical_mismatch": 1.0, "calculate_rack_shading": 0.0, "calculated_dcac_ratio": 1.329498131855772, @@ -9594,7 +9598,7 @@ 0.0 ] ], - "capex_table_total_installed_ac_cost": 24821220.6, + "capex_table_total_installed_ac_cost": 24821220.599999999, "capex_table_total_installed_dc_cost": 68999511.60144, "capex_table_total_installed_land_cost": 0.0, "cbi_fed_amount": 0.0, @@ -9644,8 +9648,8 @@ "cec_i_sc_ref": 13.71, "cec_is_bifacial": 1.0, "cec_material": "Mono-c-Si", - "cec_module_length": 2.277235165721802, - "cec_module_width": 1.1329528187670657, + "cec_module_length": 2.2772351657218015, + "cec_module_width": 1.1329528187670655, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, "cec_n_s": 72.0, @@ -9694,7 +9698,7 @@ "const_per_principal4": 0.0, "const_per_principal5": 0.0, "const_per_principal_total": 112067706.75226057, - "const_per_total1": 2941777.30224684, + "const_per_total1": 2941777.3022468399, "const_per_total2": 0.0, "const_per_total3": 0.0, "const_per_total4": 0.0, @@ -9704,7 +9708,7 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 2941777.30224684, + "construction_financing_cost": 2941777.3022468399, "contingency": 2969978.9776272, "contingency_percent": 3.0, "cost_dev_fee_percent": 3.0, @@ -18865,33 +18869,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 112067706.75226057, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -18899,6 +18931,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -37399,8 +37432,8 @@ "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -39326,12 +39359,19 @@ "inverter_model": 0.0, "inverter_num_units": 30.0, "inverter_power": 2507.194, - "inverter_total": 2999978.765280001, + "inverter_total": 2999978.7652800006, "inverterarray_power": 75215.81999999999, "inverterarray_power_w": 75215819.99999999, "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -39345,6 +39385,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -39371,7 +39412,7 @@ "landprep_per_watt": 0.01, "landprep_percent": 0.0, "landprep_total": 999992.9217600002, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lib_dispatch_factor1": 1.0, @@ -40017,8 +40058,8 @@ "lib_width": 0.0, "library_folder_list": "x", "library_paths": "", - "lon": -111.9800033569336, - "mera_cost1": 9999929.2176, + "lon": -111.98, + "mera_cost1": 9999929.217600001, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -40027,13 +40068,13 @@ "module_area": 2.58, "module_aspect_ratio": 2.01, "module_costunits": 0.0, - "module_length": 2.277235165721802, + "module_length": 2.2772351657218015, "module_model": 1.0, "module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W", "module_num_units": 188412.0, "module_power": 0.5307480000000001, "module_total": 33999759.33984001, - "module_width": 1.1329528187670657, + "module_width": 1.1329528187670655, "modulearray_area": 486102.96, "modulearray_power": 99999.29217600002, "modulearray_power_w": 99999292.17600002, @@ -40044,7 +40085,9 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 15.0 ], @@ -40110,10 +40153,10 @@ "property_assessed_value": 112067706.75226057, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -40141,7 +40184,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -40175,7 +40218,11 @@ }, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, "snl_a0": 0.9597, @@ -40206,7 +40253,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -40217,7 +40264,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -40229,14 +40276,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -40273,9 +40320,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -40306,7 +40353,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 1620343.2000000005, + "subarray1_land_area": 1620343.2000000003, "subarray1_mismatch_loss": 2.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 28.0, @@ -40380,7 +40427,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 1.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 4.554470331443603, + "subarray1_ui_length_side": 2.2772351657218015, "subarray1_ui_nmodules": 188412.0, "subarray1_ui_nrows": 6729.0, "subarray1_ui_row_spacing": 15.181567771478676, @@ -40466,7 +40513,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 1.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 2.277235165721802, + "subarray2_ui_length_side": 2.2772351657218015, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 7.590783885739338, @@ -40552,7 +40599,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 1.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 2.277235165721802, + "subarray3_ui_length_side": 2.2772351657218015, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 7.590783885739338, @@ -40638,12 +40685,16 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 1.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 2.277235165721802, + "subarray4_ui_length_side": 2.2772351657218015, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 7.590783885739338, "subtotal_direct": 98999299.25424, "system_capacity": 99999.29217600002, + "system_itc_basis_cost": 112067706.75226057, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -40651,7 +40702,7 @@ "tax_investor_preflip_cash_percent": 98.0, "tax_investor_preflip_tax_percent": 98.0, "tod_library": "Uniform Dispatch", - "total_direct_cost": 101969278.2318672, + "total_direct_cost": 101969278.23186721, "total_indirect_cost": 4999964.6088000009, "total_installed_cost": 112067706.75226057, "total_inverter_capacity": 75215.82, @@ -40668,6 +40719,13 @@ "ui_array_land_area_multiplier": 1.0, "ui_aspect_ratio": 2.01, "ui_chkbox_nmodx_eq_mod_per_string": 1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, diff --git a/deploy/runtime/defaults/Flat Plate PV_Commercial.json b/deploy/runtime/defaults/Flat Plate PV_Commercial.json index 778a2afe0..5d7fb6470 100644 --- a/deploy/runtime/defaults/Flat Plate PV_Commercial.json +++ b/deploy/runtime/defaults/Flat Plate PV_Commercial.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -9495,7 +9495,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "analysis_period": 25.0, "analysis_period_warning": "No messages.", "annual_albedo": 0.1839506853933204, @@ -9508,6 +9508,10 @@ "annual_tdry": 21.938470319634705, "annual_twet": NaN, "annual_wspd": 1.786484018864629, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_max_power": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, @@ -18831,11 +18835,40 @@ "degradation": [ 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 978548.579568, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_en_basis_mat": 1.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -18870,7 +18903,7 @@ "engr_fixed": 0.0, "engr_per_watt": 0.3, "engr_percent": 0.0, - "engr_total": 167185.62000000006, + "engr_total": 167185.62000000003, "escal_belpe": [ 0.0 ], @@ -27935,8 +27968,8 @@ "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -29811,7 +29844,7 @@ "inv_snl_c2": -0.000791432, "inv_snl_c3": -0.000320828, "inv_snl_eff_cec": 98.69094035671238, - "inv_snl_eff_euro": 98.57668151849669, + "inv_snl_eff_euro": 98.57668151849667, "inv_snl_idcmax": 213.33, "inv_snl_mppt_hi": 1300.0, "inv_snl_mppt_low": 860.0, @@ -29868,19 +29901,27 @@ "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -29906,7 +29947,7 @@ "landprep_per_watt": 0.0, "landprep_percent": 0.0, "landprep_total": 0.0, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lib_is_bifacial": 1.0, @@ -47446,7 +47487,7 @@ ], "loan_rate": 7.0, "loan_term": 25.0, - "lon": -111.9800033569336, + "lon": -111.98, "module_area": 2.58, "module_aspect_ratio": 1.7, "module_costunits": 0.0, @@ -47479,7 +47520,9 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "normalize_to_utility_bill": 0.0, "om_capacity": [ 22.0 @@ -47551,7 +47594,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -47579,7 +47622,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -47612,6 +47655,8 @@ "DATA": "" }, "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, @@ -47643,7 +47688,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -47654,7 +47699,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -47666,14 +47711,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -47709,9 +47754,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -47814,7 +47859,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 0.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 4.188555837039779, + "subarray1_ui_length_side": 2.0942779185198896, "subarray1_ui_nmodules": 1050.0, "subarray1_ui_nrows": 42.0, "subarray1_ui_row_spacing": 13.961852790132597, @@ -48078,9 +48123,13 @@ "subarray4_ui_row_spacing": 6.980926395066298, "subtotal_direct": 702179.604, "system_capacity": 557.2854, + "system_itc_basis_cost": 978548.579568, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "total_direct_cost": 730266.78816, - "total_indirect_cost": 211768.45200000009, + "total_indirect_cost": 211768.45200000006, "total_installed_cost": 978548.579568, "total_inverter_capacity": 453.994, "total_land_area": 2.231359622027943, @@ -48093,7 +48142,7 @@ "ui_ac_capacity": 0.453994, "ui_annual_load": 0.0, "ui_array_land_area_acres": 2.231359622027943, - "ui_array_land_area_ha": 0.9030005957094932, + "ui_array_land_area_ha": 0.9030005957094931, "ui_array_land_area_multiplier": 1.0, "ui_aspect_ratio": 1.7, "ui_chkbox_nmodx_eq_mod_per_string": 1.0, @@ -48103,7 +48152,7 @@ "ui_loan_amount": 978548.579568, "ui_net_capital_cost": 978548.579568, "ui_step_minutes": 60.0, - "ui_total_land_area_ha": 0.9030005957094932, + "ui_total_land_area_ha": 0.9030005957094931, "ui_total_module_area": 2709.0, "ui_total_module_area_acres": 0.6694078866083828, "ui_total_module_area_ha": 0.2709, diff --git a/deploy/runtime/defaults/Flat Plate PV_Host Developer.json b/deploy/runtime/defaults/Flat Plate PV_Host Developer.json index b409b5a58..4e20858d7 100644 --- a/deploy/runtime/defaults/Flat Plate PV_Host Developer.json +++ b/deploy/runtime/defaults/Flat Plate PV_Host Developer.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -9495,7 +9495,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "analysis_period": 25.0, "analysis_period_warning": "No messages.", "annual_albedo": 0.1839506853933204, @@ -9508,6 +9508,10 @@ "annual_tdry": 21.938470319634705, "annual_twet": NaN, "annual_wspd": 1.786484018864629, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_max_power": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, @@ -18880,33 +18884,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 978548.579568, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -18914,6 +18946,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -28357,7 +28390,7 @@ "engr_fixed": 0.0, "engr_per_watt": 0.3, "engr_percent": 0.0, - "engr_total": 167185.62000000006, + "engr_total": 167185.62000000003, "equip1_reserve_cost": 0.1, "equip1_reserve_freq": 15.0, "equip2_reserve_cost": 0.0, @@ -37150,7 +37183,7 @@ "grid_per_watt": 0.05, "grid_percent": 0.0, "grid_total": 27864.270000000008, - "host_nominal_discount_rate": 9.060000000000004, + "host_nominal_discount_rate": 9.060000000000003, "host_real_discount_rate": 6.4, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, @@ -37434,8 +37467,8 @@ "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -39310,7 +39343,7 @@ "inv_snl_c2": -0.000791432, "inv_snl_c3": -0.000320828, "inv_snl_eff_cec": 98.69094035671238, - "inv_snl_eff_euro": 98.57668151849669, + "inv_snl_eff_euro": 98.57668151849667, "inv_snl_idcmax": 213.33, "inv_snl_mppt_hi": 1300.0, "inv_snl_mppt_low": 860.0, @@ -39367,19 +39400,27 @@ "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -39405,7 +39446,7 @@ "landprep_per_watt": 0.0, "landprep_percent": 0.0, "landprep_total": 0.0, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lib_dispatch_factor1": 1.0, @@ -57581,7 +57622,7 @@ 33.5754 ], "loan_moratorium": 0.0, - "lon": -111.9800033569336, + "lon": -111.98, "mera_cost1": 55728.54, "mera_cost2": 0.0, "mera_cost3": 0.0, @@ -57622,7 +57663,9 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "normalize_to_utility_bill": 0.0, "om_capacity": [ 22.0 @@ -57701,7 +57744,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -57730,7 +57773,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -57765,7 +57808,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, "snl_a0": 0.9597, @@ -57796,7 +57843,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -57807,7 +57854,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -57819,14 +57866,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -57863,9 +57910,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -57969,7 +58016,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 0.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 4.188555837039779, + "subarray1_ui_length_side": 2.0942779185198896, "subarray1_ui_nmodules": 1050.0, "subarray1_ui_nrows": 42.0, "subarray1_ui_row_spacing": 13.961852790132597, @@ -58141,7 +58188,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 0.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 1.2319281873646409, + "subarray3_ui_length_side": 2.0942779185198896, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 4.10642729121547, @@ -58233,12 +58280,16 @@ "subarray4_ui_row_spacing": 6.980926395066298, "subtotal_direct": 702179.604, "system_capacity": 557.2854, + "system_itc_basis_cost": 978548.579568, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, "tod_library": "Uniform Dispatch", "total_direct_cost": 730266.78816, - "total_indirect_cost": 211768.45200000009, + "total_indirect_cost": 211768.45200000006, "total_installed_cost": 978548.579568, "total_inverter_capacity": 453.994, "total_land_area": 2.231359622027943, @@ -58251,15 +58302,22 @@ "ui_ac_capacity": 0.453994, "ui_annual_load": 0.0, "ui_array_land_area_acres": 2.231359622027943, - "ui_array_land_area_ha": 0.9030005957094932, + "ui_array_land_area_ha": 0.9030005957094931, "ui_array_land_area_multiplier": 1.0, "ui_aspect_ratio": 1.7, "ui_chkbox_nmodx_eq_mod_per_string": 1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, "ui_land_area_per_mw": 0.0, "ui_step_minutes": 60.0, - "ui_total_land_area_ha": 0.9030005957094932, + "ui_total_land_area_ha": 0.9030005957094931, "ui_total_module_area": 2709.0, "ui_total_module_area_acres": 0.6694078866083828, "ui_total_module_area_ha": 0.2709, diff --git a/deploy/runtime/defaults/Flat Plate PV_LCOE Calculator.json b/deploy/runtime/defaults/Flat Plate PV_LCOE Calculator.json index b9a7f4e47..371bd985d 100644 --- a/deploy/runtime/defaults/Flat Plate PV_LCOE Calculator.json +++ b/deploy/runtime/defaults/Flat Plate PV_LCOE Calculator.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -365,7 +365,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "annual_albedo": 0.1839506853933204, "annual_beam": 7.335643835616439, "annual_diffuse": 1.3484328767123289, @@ -424,8 +424,8 @@ "cec_i_sc_ref": 13.71, "cec_is_bifacial": 1.0, "cec_material": "Mono-c-Si", - "cec_module_length": 2.277235165721802, - "cec_module_width": 1.1329528187670657, + "cec_module_length": 2.2772351657218015, + "cec_module_width": 1.1329528187670655, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, "cec_n_s": 72.0, @@ -470,7 +470,7 @@ "enable_subinterval_distribution": 0.0, "file_name": "phoenix_az_33.450495_-111.983688_psmv3_60_tmy.csv", "fixed_charge_rate": 0.09268036821007717, - "fixed_operating_cost": 1899986.5513440008, + "fixed_operating_cost": 1899986.5513440003, "gamma_pmp_calc": -1.7886207600000004, "gcr_option": 1.0, "grid_curtailment": [ @@ -9463,8 +9463,8 @@ "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -11389,7 +11389,7 @@ "inverter_model": 0.0, "irrad_mode": 0.0, "is_advanced": 0.0, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lib_is_bifacial": 1.0, @@ -11398,13 +11398,13 @@ "lib_width": 0.0, "library_folder_list": "x", "library_paths": "", - "lon": -111.9800033569336, + "lon": -111.98, "module_area": 2.58, "module_aspect_ratio": 2.01, - "module_length": 2.277235165721802, + "module_length": 2.2772351657218015, "module_model": 1.0, "module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W", - "module_width": 1.1329528187670657, + "module_width": 1.1329528187670655, "mppt_hi_inverter": 1500.0, "mppt_low_inverter": 800.0, "nohrsc_coords": "", @@ -11419,7 +11419,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -11481,7 +11481,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -11492,7 +11492,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -11504,14 +11504,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -11547,9 +11547,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -11573,7 +11573,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 1620343.2000000005, + "subarray1_land_area": 1620343.2000000003, "subarray1_mismatch_loss": 2.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 28.0, @@ -11647,7 +11647,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 1.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 2.265905637534131, + "subarray1_ui_length_side": 2.2772351657218015, "subarray1_ui_nmodules": 188412.0, "subarray1_ui_nrows": 6729.0, "subarray1_ui_row_spacing": 7.553018791780437, @@ -11733,7 +11733,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 1.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 2.277235165721802, + "subarray2_ui_length_side": 2.2772351657218015, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 7.590783885739338, @@ -11819,7 +11819,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 1.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 2.277235165721802, + "subarray3_ui_length_side": 2.2772351657218015, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 7.590783885739338, @@ -11905,7 +11905,7 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 1.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 2.277235165721802, + "subarray4_ui_length_side": 2.2772351657218015, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 7.590783885739338, @@ -11925,13 +11925,13 @@ "ui_aspect_ratio": 2.01, "ui_capital_cost_capacity": 1118.0, "ui_capital_cost_fixed": 53455000.0, - "ui_cfin": 1.0230316278598109, + "ui_cfin": 1.0230316278598107, "ui_chkbox_nmodx_eq_mod_per_string": 1.0, "ui_cost_input_option": 1.0, "ui_crf": 0.08426619052849123, "ui_fcr_input_option": 1.0, "ui_fixed_charge_rate": 0.098, - "ui_ireal": 0.04390243902439051, + "ui_ireal": 0.043902439024390508, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, "ui_land_area_per_mw": 0.0, @@ -11947,7 +11947,7 @@ "ui_total_module_area_ha": 48.610296000000008, "ui_use_acre_per_mw": 0.0, "ui_variable_operating_cost": 0.0, - "ui_wacc": 0.05584390243902449, + "ui_wacc": 0.055843902439024487, "use_snow_weather_file": 1.0, "use_spatial_albedos": 0.0, "use_specific_weather_file": 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 ad4bf37ea..db2e175a3 100644 --- a/deploy/runtime/defaults/Flat Plate PV_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/Flat Plate PV_Leveraged Partnership Flip.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -9495,7 +9495,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "analysis_period": 25.0, "analysis_period_warning": "No messages.", "annual_albedo": 0.1839506853933204, @@ -9506,6 +9506,10 @@ "annual_tdry": 21.938470319634705, "annual_twet": NaN, "annual_wspd": 1.786484018864629, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_max_power": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, @@ -9513,7 +9517,7 @@ "bos_equip_fixed": 0.0, "bos_equip_perarea": 0.0, "bos_equip_perwatt": 0.32, - "bos_equip_total": 31999773.49632001, + "bos_equip_total": 31999773.496320007, "calculate_bifacial_electrical_mismatch": 1.0, "calculate_rack_shading": 0.0, "calculated_dcac_ratio": 1.329498131855772, @@ -9594,7 +9598,7 @@ 0.0 ] ], - "capex_table_total_installed_ac_cost": 24821220.6, + "capex_table_total_installed_ac_cost": 24821220.599999999, "capex_table_total_installed_dc_cost": 68999511.60144, "capex_table_total_installed_land_cost": 0.0, "cbi_fed_amount": 0.0, @@ -9644,8 +9648,8 @@ "cec_i_sc_ref": 13.71, "cec_is_bifacial": 1.0, "cec_material": "Mono-c-Si", - "cec_module_length": 2.277235165721802, - "cec_module_width": 1.1329528187670657, + "cec_module_length": 2.2772351657218015, + "cec_module_width": 1.1329528187670655, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, "cec_n_s": 72.0, @@ -9694,7 +9698,7 @@ "const_per_principal4": 0.0, "const_per_principal5": 0.0, "const_per_principal_total": 112067706.75226057, - "const_per_total1": 2941777.30224684, + "const_per_total1": 2941777.3022468399, "const_per_total2": 0.0, "const_per_total3": 0.0, "const_per_total4": 0.0, @@ -9704,7 +9708,7 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 2941777.30224684, + "construction_financing_cost": 2941777.3022468399, "contingency": 2969978.9776272, "contingency_percent": 3.0, "cost_debt_closing": 0.0, @@ -18870,33 +18874,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 112067706.75226057, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -18904,6 +18936,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -37407,8 +37440,8 @@ "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -39334,12 +39367,19 @@ "inverter_model": 0.0, "inverter_num_units": 30.0, "inverter_power": 2507.194, - "inverter_total": 2999978.765280001, + "inverter_total": 2999978.7652800006, "inverterarray_power": 75215.81999999999, "inverterarray_power_w": 75215819.99999999, "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -39353,6 +39393,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -39379,7 +39420,7 @@ "landprep_per_watt": 0.01, "landprep_percent": 0.0, "landprep_total": 999992.9217600002, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lib_dispatch_factor1": 1.0, @@ -40026,8 +40067,8 @@ "library_folder_list": "x", "library_paths": "", "loan_moratorium": 0.0, - "lon": -111.9800033569336, - "mera_cost1": 9999929.2176, + "lon": -111.98, + "mera_cost1": 9999929.217600001, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -40036,13 +40077,13 @@ "module_area": 2.58, "module_aspect_ratio": 2.01, "module_costunits": 0.0, - "module_length": 2.277235165721802, + "module_length": 2.2772351657218015, "module_model": 1.0, "module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W", "module_num_units": 188412.0, "module_power": 0.5307480000000001, "module_total": 33999759.33984001, - "module_width": 1.1329528187670657, + "module_width": 1.1329528187670655, "modulearray_area": 486102.96, "modulearray_power": 99999.29217600002, "modulearray_power_w": 99999292.17600002, @@ -40053,7 +40094,9 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 15.0 ], @@ -40120,10 +40163,10 @@ "property_assessed_value": 112067706.75226057, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -40151,7 +40194,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -40186,7 +40229,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, "snl_a0": 0.9597, @@ -40217,7 +40264,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -40228,7 +40275,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -40240,14 +40287,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -40284,9 +40331,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -40315,7 +40362,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 1620343.2000000005, + "subarray1_land_area": 1620343.2000000003, "subarray1_mismatch_loss": 2.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 28.0, @@ -40389,7 +40436,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 1.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 4.554470331443603, + "subarray1_ui_length_side": 2.2772351657218015, "subarray1_ui_nmodules": 188412.0, "subarray1_ui_nrows": 6729.0, "subarray1_ui_row_spacing": 15.181567771478676, @@ -40475,7 +40522,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 1.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 2.277235165721802, + "subarray2_ui_length_side": 2.2772351657218015, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 7.590783885739338, @@ -40561,7 +40608,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 1.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 2.277235165721802, + "subarray3_ui_length_side": 2.2772351657218015, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 7.590783885739338, @@ -40647,12 +40694,16 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 1.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 2.277235165721802, + "subarray4_ui_length_side": 2.2772351657218015, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 7.590783885739338, "subtotal_direct": 98999299.25424, "system_capacity": 99999.29217600002, + "system_itc_basis_cost": 112067706.75226057, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -40662,7 +40713,7 @@ "term_int_rate": 7.0, "term_tenor": 18.0, "tod_library": "Uniform Dispatch", - "total_direct_cost": 101969278.2318672, + "total_direct_cost": 101969278.23186721, "total_indirect_cost": 4999964.6088000009, "total_installed_cost": 112067706.75226057, "total_inverter_capacity": 75215.82, @@ -40679,6 +40730,13 @@ "ui_array_land_area_multiplier": 1.0, "ui_aspect_ratio": 2.01, "ui_chkbox_nmodx_eq_mod_per_string": 1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, diff --git a/deploy/runtime/defaults/Flat Plate PV_Merchant Plant.json b/deploy/runtime/defaults/Flat Plate PV_Merchant Plant.json index 7bdde3c03..9301c3efb 100644 --- a/deploy/runtime/defaults/Flat Plate PV_Merchant Plant.json +++ b/deploy/runtime/defaults/Flat Plate PV_Merchant Plant.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -9495,7 +9495,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "analysis_period": 25.0, "analysis_period_warning": "No messages.", "annual_albedo": 0.1839506853933204, @@ -9506,6 +9506,10 @@ "annual_tdry": 21.938470319634705, "annual_twet": NaN, "annual_wspd": 1.786484018864629, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_max_power": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, @@ -9513,7 +9517,7 @@ "bos_equip_fixed": 0.0, "bos_equip_perarea": 0.0, "bos_equip_perwatt": 0.32, - "bos_equip_total": 31999773.49632001, + "bos_equip_total": 31999773.496320007, "calculate_bifacial_electrical_mismatch": 1.0, "calculate_rack_shading": 0.0, "calculated_dcac_ratio": 1.329498131855772, @@ -9602,7 +9606,7 @@ 0.0 ] ], - "capex_table_total_installed_ac_cost": 24821220.6, + "capex_table_total_installed_ac_cost": 24821220.599999999, "capex_table_total_installed_dc_cost": 68999511.60144, "capex_table_total_installed_land_cost": 0.0, "cbi_fed_amount": 0.0, @@ -9652,8 +9656,8 @@ "cec_i_sc_ref": 13.71, "cec_is_bifacial": 1.0, "cec_material": "Mono-c-Si", - "cec_module_length": 2.277235165721802, - "cec_module_width": 1.1329528187670657, + "cec_module_length": 2.2772351657218015, + "cec_module_width": 1.1329528187670655, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, "cec_n_s": 72.0, @@ -9702,7 +9706,7 @@ "const_per_principal4": 0.0, "const_per_principal5": 0.0, "const_per_principal_total": 112067706.75226057, - "const_per_total1": 2941777.30224684, + "const_per_total1": 2941777.3022468399, "const_per_total2": 0.0, "const_per_total3": 0.0, "const_per_total4": 0.0, @@ -9712,7 +9716,7 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 2941777.30224684, + "construction_financing_cost": 2941777.3022468399, "contingency": 2969978.9776272, "contingency_percent": 3.0, "cost_debt_closing": 0.0, @@ -9728,7 +9732,7 @@ ], "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, - "cp_system_nameplate": 99.999292176, + "cp_system_nameplate": 99.99929217600001, "dc_adjust": 0.0, "dc_adjust_constant": 0.0, "dc_adjust_en_periods": 0.0, @@ -18884,33 +18888,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 112067706.75226057, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -18918,6 +18950,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -28013,8 +28046,8 @@ "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -29940,12 +29973,19 @@ "inverter_model": 0.0, "inverter_num_units": 30.0, "inverter_power": 2507.194, - "inverter_total": 2999978.765280001, + "inverter_total": 2999978.7652800006, "inverterarray_power": 75215.81999999999, "inverterarray_power_w": 75215819.99999999, "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -29959,6 +29999,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -29985,7 +30026,7 @@ "landprep_per_watt": 0.01, "landprep_percent": 0.0, "landprep_total": 999992.9217600002, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lib_is_bifacial": 1.0, @@ -29995,8 +30036,8 @@ "library_folder_list": "x", "library_paths": "", "loan_moratorium": 0.0, - "lon": -111.9800033569336, - "mera_cost1": 9999929.2176, + "lon": -111.98, + "mera_cost1": 9999929.217600001, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -30005,13 +30046,13 @@ "module_area": 2.58, "module_aspect_ratio": 2.01, "module_costunits": 0.0, - "module_length": 2.277235165721802, + "module_length": 2.2772351657218015, "module_model": 1.0, "module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W", "module_num_units": 188412.0, "module_power": 0.5307480000000001, "module_total": 33999759.33984001, - "module_width": 1.1329528187670657, + "module_width": 1.1329528187670655, "modulearray_area": 486102.96, "modulearray_power": 99999.29217600002, "modulearray_power_w": 99999292.17600002, @@ -687145,7 +687186,9 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 15.0 ], @@ -687206,10 +687249,10 @@ "property_assessed_value": 112067706.75226057, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -687238,7 +687281,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -687273,7 +687316,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, "snl_a0": 0.9597, @@ -687304,7 +687351,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -687315,7 +687362,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -687327,14 +687374,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -687370,9 +687417,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -687401,7 +687448,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 1620343.2000000005, + "subarray1_land_area": 1620343.2000000003, "subarray1_mismatch_loss": 2.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 28.0, @@ -687475,7 +687522,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 1.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 4.554470331443603, + "subarray1_ui_length_side": 2.2772351657218015, "subarray1_ui_nmodules": 188412.0, "subarray1_ui_nrows": 6729.0, "subarray1_ui_row_spacing": 15.181567771478676, @@ -687561,7 +687608,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 1.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 2.277235165721802, + "subarray2_ui_length_side": 2.2772351657218015, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 7.590783885739338, @@ -687647,7 +687694,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 1.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 2.277235165721802, + "subarray3_ui_length_side": 2.2772351657218015, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 7.590783885739338, @@ -687733,16 +687780,20 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 1.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 2.277235165721802, + "subarray4_ui_length_side": 2.2772351657218015, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 7.590783885739338, "subtotal_direct": 98999299.25424, "system_capacity": 99999.29217600002, + "system_itc_basis_cost": 112067706.75226057, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, - "total_direct_cost": 101969278.2318672, + "total_direct_cost": 101969278.23186721, "total_indirect_cost": 4999964.6088000009, "total_installed_cost": 112067706.75226057, "total_inverter_capacity": 75215.82, @@ -687759,6 +687810,13 @@ "ui_array_land_area_multiplier": 1.0, "ui_aspect_ratio": 2.01, "ui_chkbox_nmodx_eq_mod_per_string": 1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, diff --git a/deploy/runtime/defaults/Flat Plate PV_None.json b/deploy/runtime/defaults/Flat Plate PV_None.json index 9ce35c322..325de25cf 100644 --- a/deploy/runtime/defaults/Flat Plate PV_None.json +++ b/deploy/runtime/defaults/Flat Plate PV_None.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -365,8 +365,8 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, - "annual_albedo": 0.18395068539332039, + "alpha_sc_calc": 0.039999999999999997, + "annual_albedo": 0.1839506853933204, "annual_beam": 7.335643835616439, "annual_diffuse": 1.3484328767123289, "annual_global": 5.794761643835617, @@ -402,8 +402,8 @@ "cec_i_sc_ref": 13.71, "cec_is_bifacial": 1.0, "cec_material": "Mono-c-Si", - "cec_module_length": 2.277235165721802, - "cec_module_width": 1.1329528187670657, + "cec_module_length": 2.2772351657218015, + "cec_module_width": 1.1329528187670655, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, "cec_n_s": 72.0, @@ -9439,8 +9439,8 @@ "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -11365,7 +11365,7 @@ "inverter_model": 0.0, "irrad_mode": 0.0, "is_advanced": 0.0, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lib_is_bifacial": 1.0, @@ -11374,13 +11374,13 @@ "lib_width": 0.0, "library_folder_list": "x", "library_paths": "", - "lon": -111.9800033569336, + "lon": -111.98, "module_area": 2.58, "module_aspect_ratio": 2.01, - "module_length": 2.277235165721802, + "module_length": 2.2772351657218015, "module_model": 1.0, "module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W", - "module_width": 1.1329528187670657, + "module_width": 1.1329528187670655, "mppt_hi_inverter": 1500.0, "mppt_low_inverter": 800.0, "nohrsc_coords": "", @@ -11395,7 +11395,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -11457,7 +11457,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -11468,7 +11468,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -11480,14 +11480,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -11523,9 +11523,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -11549,7 +11549,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 1620343.2000000005, + "subarray1_land_area": 1620343.2000000003, "subarray1_mismatch_loss": 2.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 28.0, @@ -11623,7 +11623,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 1.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 2.277235165721802, + "subarray1_ui_length_side": 2.2772351657218015, "subarray1_ui_nmodules": 188412.0, "subarray1_ui_nrows": 6729.0, "subarray1_ui_row_spacing": 7.590783885739338, @@ -11709,7 +11709,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 1.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 2.277235165721802, + "subarray2_ui_length_side": 2.2772351657218015, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 7.590783885739338, @@ -11795,7 +11795,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 1.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 2.277235165721802, + "subarray3_ui_length_side": 2.2772351657218015, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 7.590783885739338, @@ -11881,7 +11881,7 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 1.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 2.277235165721802, + "subarray4_ui_length_side": 2.2772351657218015, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 7.590783885739338, diff --git a/deploy/runtime/defaults/Flat Plate PV_Residential.json b/deploy/runtime/defaults/Flat Plate PV_Residential.json index 26077ec23..eb657ae6d 100644 --- a/deploy/runtime/defaults/Flat Plate PV_Residential.json +++ b/deploy/runtime/defaults/Flat Plate PV_Residential.json @@ -16,11 +16,11 @@ "6par_imp": 11.81, "6par_is_bifacial": 0.0, "6par_isc": 13.06, - "6par_module_length": 1.8130085493455344, + "6par_module_length": 1.8130085493455346, "6par_module_name": "Maxeon Solar Technologies Ltd. SPR-MAX3-400-COM-R (from CEC database)", "6par_module_width": 1.0479818204309448, "6par_mounting": 0.0, - "6par_mpeff": 21.07152631578948, + "6par_mpeff": 21.071526315789478, "6par_nser": 112.0, "6par_pmp": 400.359, "6par_result_Adj": 10.2786, @@ -9582,6 +9582,10 @@ "annual_tdry": 21.938470319634705, "annual_twet": NaN, "annual_wspd": 1.786484018864629, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_max_power": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, @@ -9693,7 +9697,7 @@ "cec_bifacial_ground_clearance_height": 1.0, "cec_bifacial_transmission_factor": 0.013, "cec_bifaciality": 0.7, - "cec_eff": 21.07152631578948, + "cec_eff": 21.071526315789478, "cec_gamma_pmp": -0.28, "cec_gap_spacing": 0.05, "cec_heat_transfer": 0.0, @@ -9704,7 +9708,7 @@ "cec_i_sc_ref": 13.06, "cec_is_bifacial": 0.0, "cec_material": "Mono-c-Si", - "cec_module_length": 1.8130085493455344, + "cec_module_length": 1.8130085493455346, "cec_module_width": 1.0479818204309448, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, @@ -18889,6 +18893,14 @@ "degradation": [ 0.0 ], + "depr_basis_mat": [ + [ + NaN + ] + ], + "depr_en_basis_mat": 0.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "desired_dcac_ratio": 1.2, "desired_size": 4.0, "elev": 358.0, @@ -27713,7 +27725,7 @@ "grid_interconnection_limit_kwac": 100000.0, "grid_per_watt": 0.02, "grid_percent": 0.0, - "grid_total": 160.14360000000006, + "grid_total": 160.14360000000003, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, "ibi_fed_amount_deprbas_sta": 0.0, @@ -29871,7 +29883,7 @@ "inv_snl_c1": 0.0000337399, "inv_snl_c2": 0.00334072, "inv_snl_c3": 0.00252878, - "inv_snl_eff_cec": 97.33435924339612, + "inv_snl_eff_cec": 97.33435924339611, "inv_snl_eff_euro": 97.18196877409598, "inv_snl_idcmax": 20.7493, "inv_snl_mppt_hi": 480.0, @@ -29922,26 +29934,32 @@ "inverter_count": 1.0, "inverter_model": 0.0, "inverter_num_units": 1.0, - "inverter_power": 7.560000000000001, + "inverter_power": 7.5600000000000009, "inverter_total": 2882.5848, - "inverterarray_power": 7.560000000000001, + "inverterarray_power": 7.5600000000000009, "inverterarray_power_w": 7560.000000000001, "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -29967,7 +29985,7 @@ "landprep_per_watt": 0.0, "landprep_percent": 0.0, "landprep_total": 0.0, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lib_is_bifacial": 0.0, @@ -47520,16 +47538,16 @@ "loan_amount": 25304.4904155, "loan_rate": 7.0, "loan_term": 25.0, - "lon": -111.9800033569336, + "lon": -111.98, "market": 0.0, "module_area": 1.9, "module_aspect_ratio": 1.73, "module_costunits": 0.0, - "module_length": 1.8130085493455344, + "module_length": 1.8130085493455346, "module_model": 1.0, "module_name": "Maxeon Solar Technologies Ltd. SPR-MAX3-400-COM-R", "module_num_units": 20.0, - "module_power": 0.400359, + "module_power": 0.40035899999999999, "module_total": 3122.8002, "module_width": 1.0479818204309448, "modulearray_area": 38.0, @@ -47555,7 +47573,7 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "normalize_to_utility_bill": 0.0, "om_capacity": [ 28.78 @@ -47627,7 +47645,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -47655,7 +47673,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -47688,6 +47706,7 @@ "DATA": "" }, "show_cash_incentives": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, @@ -47719,7 +47738,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -47730,7 +47749,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -47742,14 +47761,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -47785,7 +47804,7 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 0.0, - "spe_module_length": 1.8130085493455344, + "spe_module_length": 1.8130085493455346, "spe_module_structure": 0.0, "spe_module_width": 1.0479818204309448, "spe_power": 389.5, @@ -47817,7 +47836,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 126.66666666666669, + "subarray1_land_area": 126.66666666666667, "subarray1_mismatch_loss": 0.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 10.0, @@ -47891,7 +47910,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 0.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 2.0959636408618897, + "subarray1_ui_length_side": 1.8130085493455346, "subarray1_ui_nmodules": 20.0, "subarray1_ui_nrows": 2.0, "subarray1_ui_row_spacing": 6.9865454695396329, @@ -47977,7 +47996,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 0.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 1.8130085493455344, + "subarray2_ui_length_side": 1.8130085493455346, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 6.043361831151782, @@ -48063,7 +48082,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 0.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 1.8130085493455344, + "subarray3_ui_length_side": 1.8130085493455346, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 6.043361831151782, @@ -48149,12 +48168,16 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 0.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 1.8130085493455344, + "subarray4_ui_length_side": 1.8130085493455346, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 6.043361831151782, "subtotal_direct": 16414.718999999997, "system_capacity": 8.00718, + "system_itc_basis_cost": 25304.4904155, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "total_direct_cost": 16414.718999999997, "total_indirect_cost": 8487.6108, diff --git a/deploy/runtime/defaults/Flat Plate PV_Sale Leaseback.json b/deploy/runtime/defaults/Flat Plate PV_Sale Leaseback.json index 5063c910a..fdb2b8911 100644 --- a/deploy/runtime/defaults/Flat Plate PV_Sale Leaseback.json +++ b/deploy/runtime/defaults/Flat Plate PV_Sale Leaseback.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -9495,7 +9495,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "analysis_period": 25.0, "analysis_period_warning": "No messages.", "annual_albedo": 0.1839506853933204, @@ -9506,6 +9506,10 @@ "annual_tdry": 21.938470319634705, "annual_twet": NaN, "annual_wspd": 1.786484018864629, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_max_power": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, @@ -9513,7 +9517,7 @@ "bos_equip_fixed": 0.0, "bos_equip_perarea": 0.0, "bos_equip_perwatt": 0.32, - "bos_equip_total": 31999773.49632001, + "bos_equip_total": 31999773.496320007, "calculate_bifacial_electrical_mismatch": 1.0, "calculate_rack_shading": 0.0, "calculated_dcac_ratio": 1.329498131855772, @@ -9594,7 +9598,7 @@ 0.0 ] ], - "capex_table_total_installed_ac_cost": 24821220.6, + "capex_table_total_installed_ac_cost": 24821220.599999999, "capex_table_total_installed_dc_cost": 68999511.60144, "capex_table_total_installed_land_cost": 0.0, "cbi_fed_amount": 0.0, @@ -9644,8 +9648,8 @@ "cec_i_sc_ref": 13.71, "cec_is_bifacial": 1.0, "cec_material": "Mono-c-Si", - "cec_module_length": 2.277235165721802, - "cec_module_width": 1.1329528187670657, + "cec_module_length": 2.2772351657218015, + "cec_module_width": 1.1329528187670655, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, "cec_n_s": 72.0, @@ -9694,7 +9698,7 @@ "const_per_principal4": 0.0, "const_per_principal5": 0.0, "const_per_principal_total": 112067706.75226057, - "const_per_total1": 2941777.30224684, + "const_per_total1": 2941777.3022468399, "const_per_total2": 0.0, "const_per_total3": 0.0, "const_per_total4": 0.0, @@ -9704,7 +9708,7 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 2941777.30224684, + "construction_financing_cost": 2941777.3022468399, "contingency": 2969978.9776272, "contingency_percent": 3.0, "cost_dev_fee_percent": 3.0, @@ -18865,33 +18869,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 112067706.75226057, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -18899,6 +18931,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -37394,8 +37427,8 @@ "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -39321,12 +39354,19 @@ "inverter_model": 0.0, "inverter_num_units": 30.0, "inverter_power": 2507.194, - "inverter_total": 2999978.765280001, + "inverter_total": 2999978.7652800006, "inverterarray_power": 75215.81999999999, "inverterarray_power_w": 75215819.99999999, "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -39340,6 +39380,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -39366,7 +39407,7 @@ "landprep_per_watt": 0.01, "landprep_percent": 0.0, "landprep_total": 999992.9217600002, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lib_dispatch_factor1": 1.0, @@ -40012,8 +40053,8 @@ "lib_width": 0.0, "library_folder_list": "x", "library_paths": "", - "lon": -111.9800033569336, - "mera_cost1": 9999929.2176, + "lon": -111.98, + "mera_cost1": 9999929.217600001, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -40022,13 +40063,13 @@ "module_area": 2.58, "module_aspect_ratio": 2.01, "module_costunits": 0.0, - "module_length": 2.277235165721802, + "module_length": 2.2772351657218015, "module_model": 1.0, "module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W", "module_num_units": 188412.0, "module_power": 0.5307480000000001, "module_total": 33999759.33984001, - "module_width": 1.1329528187670657, + "module_width": 1.1329528187670655, "modulearray_area": 486102.96, "modulearray_power": 99999.29217600002, "modulearray_power_w": 99999292.17600002, @@ -40039,7 +40080,9 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 15.0 ], @@ -40105,10 +40148,10 @@ "property_assessed_value": 112067706.75226057, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -40137,7 +40180,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -40171,7 +40214,11 @@ }, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, "snl_a0": 0.9597, @@ -40202,7 +40249,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -40213,7 +40260,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -40225,14 +40272,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -40269,9 +40316,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -40303,7 +40350,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 1620343.2000000005, + "subarray1_land_area": 1620343.2000000003, "subarray1_mismatch_loss": 2.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 28.0, @@ -40377,7 +40424,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 1.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 4.554470331443603, + "subarray1_ui_length_side": 2.2772351657218015, "subarray1_ui_nmodules": 188412.0, "subarray1_ui_nrows": 6729.0, "subarray1_ui_row_spacing": 15.181567771478676, @@ -40463,7 +40510,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 1.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 2.277235165721802, + "subarray2_ui_length_side": 2.2772351657218015, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 7.590783885739338, @@ -40549,7 +40596,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 1.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 2.277235165721802, + "subarray3_ui_length_side": 2.2772351657218015, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 7.590783885739338, @@ -40635,16 +40682,20 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 1.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 2.277235165721802, + "subarray4_ui_length_side": 2.2772351657218015, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 7.590783885739338, "subtotal_direct": 98999299.25424, "system_capacity": 99999.29217600002, + "system_itc_basis_cost": 112067706.75226057, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "tax_investor_required_lease_reserve": 6.0, "tod_library": "Uniform Dispatch", - "total_direct_cost": 101969278.2318672, + "total_direct_cost": 101969278.23186721, "total_indirect_cost": 4999964.6088000009, "total_installed_cost": 112067706.75226057, "total_inverter_capacity": 75215.82, @@ -40661,6 +40712,13 @@ "ui_array_land_area_multiplier": 1.0, "ui_aspect_ratio": 2.01, "ui_chkbox_nmodx_eq_mod_per_string": 1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 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 6cdcb588d..f43f4e8bf 100644 --- a/deploy/runtime/defaults/Flat Plate PV_Single Owner.json +++ b/deploy/runtime/defaults/Flat Plate PV_Single Owner.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -9495,7 +9495,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "analysis_period": 25.0, "analysis_period_warning": "No messages.", "annual_albedo": 0.1839506853933204, @@ -9506,6 +9506,10 @@ "annual_tdry": 21.938470319634705, "annual_twet": NaN, "annual_wspd": 1.786484018864629, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_max_power": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, @@ -9513,7 +9517,7 @@ "bos_equip_fixed": 0.0, "bos_equip_perarea": 0.0, "bos_equip_perwatt": 0.32, - "bos_equip_total": 31999773.49632001, + "bos_equip_total": 31999773.496320007, "calculate_bifacial_electrical_mismatch": 1.0, "calculate_rack_shading": 0.0, "calculated_dcac_ratio": 1.329498131855772, @@ -9594,7 +9598,7 @@ 0.0 ] ], - "capex_table_total_installed_ac_cost": 24821220.6, + "capex_table_total_installed_ac_cost": 24821220.599999999, "capex_table_total_installed_dc_cost": 68999511.60144, "capex_table_total_installed_land_cost": 0.0, "cbi_fed_amount": 0.0, @@ -9644,8 +9648,8 @@ "cec_i_sc_ref": 13.71, "cec_is_bifacial": 1.0, "cec_material": "Mono-c-Si", - "cec_module_length": 2.277235165721802, - "cec_module_width": 1.1329528187670657, + "cec_module_length": 2.2772351657218015, + "cec_module_width": 1.1329528187670655, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, "cec_n_s": 72.0, @@ -9694,7 +9698,7 @@ "const_per_principal4": 0.0, "const_per_principal5": 0.0, "const_per_principal_total": 112067706.75226057, - "const_per_total1": 2941777.30224684, + "const_per_total1": 2941777.3022468399, "const_per_total2": 0.0, "const_per_total3": 0.0, "const_per_total4": 0.0, @@ -9704,7 +9708,7 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 2941777.30224684, + "construction_financing_cost": 2941777.3022468399, "contingency": 2969978.9776272, "contingency_percent": 3.0, "cost_debt_closing": 0.0, @@ -9720,7 +9724,7 @@ ], "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, - "cp_system_nameplate": 99.999292176, + "cp_system_nameplate": 99.99929217600001, "dc_adjust": 0.0, "dc_adjust_constant": 0.0, "dc_adjust_en_periods": 0.0, @@ -18876,33 +18880,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 112067706.75226057, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -18910,6 +18942,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -37412,8 +37445,8 @@ "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -39339,12 +39372,19 @@ "inverter_model": 0.0, "inverter_num_units": 30.0, "inverter_power": 2507.194, - "inverter_total": 2999978.765280001, + "inverter_total": 2999978.7652800006, "inverterarray_power": 75215.81999999999, "inverterarray_power_w": 75215819.99999999, "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -39358,6 +39398,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -39384,7 +39425,7 @@ "landprep_per_watt": 0.01, "landprep_percent": 0.0, "landprep_total": 999992.9217600002, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lib_dispatch_factor1": 1.0, @@ -40031,8 +40072,8 @@ "library_folder_list": "x", "library_paths": "", "loan_moratorium": 0.0, - "lon": -111.9800033569336, - "mera_cost1": 9999929.2176, + "lon": -111.98, + "mera_cost1": 9999929.217600001, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -40041,13 +40082,13 @@ "module_area": 2.58, "module_aspect_ratio": 2.01, "module_costunits": 0.0, - "module_length": 2.277235165721802, + "module_length": 2.2772351657218015, "module_model": 1.0, "module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W", "module_num_units": 188412.0, "module_power": 0.5307480000000001, "module_total": 33999759.33984001, - "module_width": 1.1329528187670657, + "module_width": 1.1329528187670655, "modulearray_area": 486102.96, "modulearray_power": 99999.29217600002, "modulearray_power_w": 99999292.17600002, @@ -40058,7 +40099,9 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 15.0 ], @@ -40125,10 +40168,10 @@ "property_assessed_value": 112067706.75226057, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -40159,7 +40202,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -40194,7 +40237,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, "snl_a0": 0.9597, @@ -40225,7 +40272,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -40236,7 +40283,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -40248,14 +40295,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -40292,9 +40339,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -40323,7 +40370,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 1620343.2000000005, + "subarray1_land_area": 1620343.2000000003, "subarray1_mismatch_loss": 2.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 28.0, @@ -40397,7 +40444,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 1.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 2.277235165721802, + "subarray1_ui_length_side": 2.2772351657218015, "subarray1_ui_nmodules": 188412.0, "subarray1_ui_nrows": 6729.0, "subarray1_ui_row_spacing": 7.590783885739338, @@ -40483,7 +40530,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 1.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 2.277235165721802, + "subarray2_ui_length_side": 2.2772351657218015, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 7.590783885739338, @@ -40569,7 +40616,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 1.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 2.277235165721802, + "subarray3_ui_length_side": 2.2772351657218015, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 7.590783885739338, @@ -40655,17 +40702,21 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 1.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 2.277235165721802, + "subarray4_ui_length_side": 2.2772351657218015, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 7.590783885739338, "subtotal_direct": 98999299.25424, "system_capacity": 99999.29217600002, + "system_itc_basis_cost": 112067706.75226057, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, "tod_library": "Uniform Dispatch", - "total_direct_cost": 101969278.2318672, + "total_direct_cost": 101969278.23186721, "total_indirect_cost": 4999964.6088000009, "total_installed_cost": 112067706.75226057, "total_inverter_capacity": 75215.82, @@ -40682,6 +40733,13 @@ "ui_array_land_area_multiplier": 1.0, "ui_aspect_ratio": 2.01, "ui_chkbox_nmodx_eq_mod_per_string": 1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, diff --git a/deploy/runtime/defaults/Flat Plate PV_Third Party.json b/deploy/runtime/defaults/Flat Plate PV_Third Party.json index 2b7398afa..d4c16bd90 100644 --- a/deploy/runtime/defaults/Flat Plate PV_Third Party.json +++ b/deploy/runtime/defaults/Flat Plate PV_Third Party.json @@ -16,11 +16,11 @@ "6par_imp": 11.81, "6par_is_bifacial": 0.0, "6par_isc": 13.06, - "6par_module_length": 1.8130085493455344, + "6par_module_length": 1.8130085493455346, "6par_module_name": "Maxeon Solar Technologies Ltd. SPR-MAX3-400-COM-R (from CEC database)", "6par_module_width": 1.0479818204309448, "6par_mounting": 0.0, - "6par_mpeff": 21.07152631578948, + "6par_mpeff": 21.071526315789478, "6par_nser": 112.0, "6par_pmp": 400.359, "6par_result_Adj": 10.2786, @@ -9598,7 +9598,7 @@ "cec_bifacial_ground_clearance_height": 1.0, "cec_bifacial_transmission_factor": 0.013, "cec_bifaciality": 0.7, - "cec_eff": 21.07152631578948, + "cec_eff": 21.071526315789478, "cec_gamma_pmp": -0.28, "cec_gap_spacing": 0.05, "cec_heat_transfer": 0.0, @@ -9609,7 +9609,7 @@ "cec_i_sc_ref": 13.06, "cec_is_bifacial": 0.0, "cec_material": "Mono-c-Si", - "cec_module_length": 1.8130085493455344, + "cec_module_length": 1.8130085493455346, "cec_module_width": 1.0479818204309448, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, @@ -29707,7 +29707,7 @@ "inv_snl_c1": 0.0000337399, "inv_snl_c2": 0.00334072, "inv_snl_c3": 0.00252878, - "inv_snl_eff_cec": 97.33435924339612, + "inv_snl_eff_cec": 97.33435924339611, "inv_snl_eff_euro": 97.18196877409598, "inv_snl_idcmax": 20.7493, "inv_snl_mppt_hi": 480.0, @@ -29759,7 +29759,7 @@ "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 1.0, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lease_escalation": 1.0, @@ -47312,10 +47312,10 @@ 1.24378, 0.980213 ], - "lon": -111.9800033569336, + "lon": -111.98, "module_area": 1.9, "module_aspect_ratio": 1.73, - "module_length": 1.8130085493455344, + "module_length": 1.8130085493455346, "module_model": 1.0, "module_name": "Maxeon Solar Technologies Ltd. SPR-MAX3-400-COM-R", "module_width": 1.0479818204309448, @@ -47338,7 +47338,7 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "normalize_to_utility_bill": 0.0, "peak_1": 1.85407, "peak_10": 2.55071, @@ -47369,7 +47369,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -47431,7 +47431,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -47442,7 +47442,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -47454,14 +47454,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -47497,7 +47497,7 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 0.0, - "spe_module_length": 1.8130085493455344, + "spe_module_length": 1.8130085493455346, "spe_module_structure": 0.0, "spe_module_width": 1.0479818204309448, "spe_power": 389.5, @@ -47526,7 +47526,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 126.66666666666669, + "subarray1_land_area": 126.66666666666667, "subarray1_mismatch_loss": 0.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 10.0, @@ -47600,7 +47600,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 0.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 3.626017098691069, + "subarray1_ui_length_side": 1.8130085493455346, "subarray1_ui_nmodules": 20.0, "subarray1_ui_nrows": 2.0, "subarray1_ui_row_spacing": 12.086723662303564, @@ -47686,7 +47686,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 0.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 1.8130085493455344, + "subarray2_ui_length_side": 1.8130085493455346, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 6.043361831151782, @@ -47772,7 +47772,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 0.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 1.8130085493455344, + "subarray3_ui_length_side": 1.8130085493455346, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 6.043361831151782, @@ -47858,7 +47858,7 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 0.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 1.8130085493455344, + "subarray4_ui_length_side": 1.8130085493455346, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 6.043361831151782, diff --git a/deploy/runtime/defaults/Fuel Cell_Commercial.json b/deploy/runtime/defaults/Fuel Cell_Commercial.json index fd86d2fa9..c20bc0c13 100644 --- a/deploy/runtime/defaults/Fuel Cell_Commercial.json +++ b/deploy/runtime/defaults/Fuel Cell_Commercial.json @@ -8883,7 +8883,7 @@ "batt_cell_power_charge_max": 2.0, "batt_cell_power_discharge_max": 2.0, "batt_chem": 1.0, - "batt_computed_bank_capacity": 1200.54312, + "batt_computed_bank_capacity": 1200.5431199999999, "batt_computed_series": 126.0, "batt_computed_stacks_series": 1.0, "batt_computed_strings": 1064.0, @@ -8940,6 +8940,10 @@ "batt_h_to_ambient": 50.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ [ @@ -9863,9 +9867,9 @@ "batt_minimum_outage_SOC": 10.0, "batt_num_cells": 134064.0, "batt_power_charge_max_kwac": 312.64143749999996, - "batt_power_charge_max_kwdc": 300.13578, + "batt_power_charge_max_kwdc": 300.13577999999998, "batt_power_discharge_max_kwac": 288.1303487999999, - "batt_power_discharge_max_kwdc": 300.13578, + "batt_power_discharge_max_kwdc": 300.13577999999998, "batt_pv_ac_forecast": [ 0.0 ], @@ -18705,7 +18709,7 @@ "batt_ui_bank_voltage": 501.48, "batt_ui_cell_voltage": 3.98, "batt_ui_inverter_eff": 96.0, - "batt_ui_nominal_bank_power": 300.13578, + "batt_ui_nominal_bank_power": 300.13577999999998, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, "batt_user_specified_weather_file_peak_shaving": "", @@ -18717,9 +18721,10 @@ 0.0 ] ], - "batt_volume": 2.395098493765586, - "battery_energy": 1200.54312, - "battery_energy_kwh": 1200.54312, + "batt_volume": 2.3950984937655859, + "battery_energy": 1200.5431199999999, + "battery_energy_kwh": 1200.5431199999999, + "battery_itc_cost": 433737.0205660799, "battery_losses_shown": 0.0, "battery_per_kW": 667.0, "battery_per_kWh": 184.0, @@ -27712,11 +27717,40 @@ "degradation": [ 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 2911259.82056608, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_en_basis_mat": 1.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -29105,6 +29139,7 @@ 21.0 ], "file_name": "phoenix_az_33.450495_-111.983688_psmv3_60_tmy.csv", + "fuel_cell_itc_cost": 2100000.0, "fuelcell_availability_schedule": [ [ 0.0, @@ -55600,7 +55635,7 @@ "install_margin_perarea": 0.0, "install_margin_perwatt": 0.25, "install_margin_total": 53750.0, - "installed_per_capacity": 13.54074335147014, + "installed_per_capacity": 13.540743351470141, "insurance_rate": 0.0, "inv_eff": 96.0, "inverter_costunits": 1.0, @@ -55611,6 +55646,13 @@ "inverterarray_power_w": 186956.52173913044, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -55624,6 +55666,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -73229,7 +73272,9 @@ 156.2, 184.05 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "normalize_to_thermal_bill": 0.0, "normalize_to_utility_bill": 0.0, "om_batt_capacity_cost": [ @@ -73238,7 +73283,7 @@ "om_batt_fixed_cost": [ 0.0 ], - "om_batt_nameplate": 1200.54312, + "om_batt_nameplate": 1200.5431199999999, "om_batt_replacement_cost": [ 184.0 ], @@ -73368,6 +73413,7 @@ "pv.storage.p6.dischargetogrid": 0.0, "pv.storage.p6.gridcharge": 0.0, "pv_capex_cost_choice": 0.0, + "pv_itc_cost": 377522.8000000003, "pv_land_area_is_shown": 0.0, "pvwatts.advanced.is_shown": 0.0, "rate_escalation": [ @@ -73410,6 +73456,8 @@ ] ], "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "soiling": [ 0.0, @@ -73439,12 +73487,16 @@ "step": 3600.0, "subtotal_direct": 2683982.8767296, "system_capacity": 215.0, + "system_itc_basis_cost": 2911259.82056608, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "thermal_1": 493720.8040000014, "thermal_10": 664864.1129999992, "thermal_11": 566944.4700000023, "thermal_12": 466793.0800000013, - "thermal_2": 485226.5400000012, + "thermal_2": 485226.54000000117, "thermal_3": 580314.9830000013, "thermal_4": 601906.9489999994, "thermal_5": 688796.4460000006, @@ -126096,7 +126148,7 @@ "ui_total_land_area_ha": 0.3771932312905151, "ui_total_module_area": 1131.578947368421, "ui_total_module_area_acres": 0.2796190002541281, - "ui_total_module_area_ha": 0.11315789473684213, + "ui_total_module_area_ha": 0.11315789473684211, "ui_use_acre_per_mw": 0.0, "ui_wacc": 5.1429, "ur_annual_min_charge": 0.0, diff --git a/deploy/runtime/defaults/Fuel Cell_Single Owner.json b/deploy/runtime/defaults/Fuel Cell_Single Owner.json index 5a24447cd..5571e041d 100644 --- a/deploy/runtime/defaults/Fuel Cell_Single Owner.json +++ b/deploy/runtime/defaults/Fuel Cell_Single Owner.json @@ -63,7 +63,7 @@ "batt_Qexp": 0.04005, "batt_Qexp_percent": 1.78, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0002500000000005, "batt_Qnom_percent": 88.9, "batt_Vcut": 2.706, @@ -8947,6 +8947,10 @@ "batt_h_to_ambient": 500.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ [ @@ -9944,6 +9948,7 @@ "batt_volume": 478.80359964089777, "battery_energy": 240000.30432, "battery_energy_kwh": 240000.30432, + "battery_itc_cost": 77595938.39152512, "battery_losses_shown": 0.0, "battery_per_kW": 233.0, "battery_per_kWh": 252.0, @@ -10112,7 +10117,7 @@ ] ], "capex_table_total_installed_ac_cost": 50000000.00000001, - "capex_table_total_installed_batt_cost": 112562542.7291232, + "capex_table_total_installed_batt_cost": 112562542.72912319, "capex_table_total_installed_dc_cost": 94000000.0, "capex_table_total_installed_fuelcell_cost": 2000000.0, "cbi_fed_amount": 0.0, @@ -10142,7 +10147,7 @@ "chk_update_peaks": 1.0, "city": "-", "compute_as_cube": 0.0, - "const_per_interest1": 3102433.998862284, + "const_per_interest1": 3102433.9988622835, "const_per_interest2": 0.0, "const_per_interest3": 0.0, "const_per_interest4": 0.0, @@ -10152,7 +10157,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 3102433.998862284, + "const_per_interest_total": 3102433.9988622835, "const_per_months1": 6.0, "const_per_months2": 0.0, "const_per_months3": 0.0, @@ -10169,12 +10174,12 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 190919015.31460209, + "const_per_principal1": 190919015.31460206, "const_per_principal2": 0.0, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 190919015.31460209, + "const_per_principal_total": 190919015.31460206, "const_per_total1": 5011624.152008304, "const_per_total2": 0.0, "const_per_total3": 0.0, @@ -10213,33 +10218,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 190919015.31460206, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10247,6 +10280,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -21034,6 +21068,7 @@ "file_name": "phoenix_az_33.450495_-111.983688_psmv3_60_tmy.csv", "flip_target_percent": 10.0, "flip_target_year": 10.0, + "fuel_cell_itc_cost": 2100000.0, "fuelcell_availability_schedule": [ [ 0.0, @@ -47542,6 +47577,13 @@ "inverterarray_power_w": 76923076.92307693, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -47555,6 +47597,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -48256,7 +48299,9 @@ "modulearray_power_w": 100000000.0, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_batt_capacity_cost": [ 7.25 ], @@ -48354,7 +48399,7 @@ "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 190919015.31460209, + "property_assessed_value": 190919015.31460206, "property_tax_rate": 1.0, "ptc_fed_amount": [ 0.0 @@ -48391,6 +48436,7 @@ "pv.storage.p6.dischargetogrid": 0.0, "pv.storage.p6.gridcharge": 0.0, "pv_capex_cost_choice": 0.0, + "pv_itc_cost": 111223076.92307693, "pv_land_area_is_shown": 0.0, "pvwatts.advanced.is_shown": 0.0, "rate_escalation": [ @@ -48437,7 +48483,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "soiling": [ 0.0, 0.0, @@ -48467,6 +48517,10 @@ "step": 3600.0, "subtotal_direct": 174208586.01390673, "system_capacity": 100000.0, + "system_itc_basis_cost": 190919015.31460206, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -83532,7 +83586,7 @@ "total_battery_indirect_cost": 0.0, "total_direct_cost": 174208586.01390673, "total_indirect_cost": 8000000.0, - "total_installed_cost": 190919015.31460209, + "total_installed_cost": 190919015.31460206, "total_land_area": 433.51782985136148, "total_module_area": 526315.7894736842, "total_system_indirect_cost": 8000000.0, @@ -83548,6 +83602,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, @@ -83563,7 +83624,7 @@ "ui_system_nameplate_standalone": 0.0, "ui_total_land_area_ha": 175.43871222814654, "ui_total_module_area": 526315.7894736842, - "ui_total_module_area_acres": 130.05534895540846, + "ui_total_module_area_acres": 130.05534895540843, "ui_total_module_area_ha": 52.63157894736842, "ui_use_acre_per_mw": 0.0, "ui_wacc": 7.101450000000001, diff --git a/deploy/runtime/defaults/Generic CSP System_All Equity Partnership Flip.json b/deploy/runtime/defaults/Generic CSP System_All Equity Partnership Flip.json index 4e725a9d7..ea88c5381 100644 --- a/deploy/runtime/defaults/Generic CSP System_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/Generic CSP System_All Equity Partnership Flip.json @@ -440,6 +440,10 @@ "annual_twet": NaN, "annual_wspd": 2.26213, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "cbi_fed_amount": 0.0, @@ -537,23 +541,23 @@ "csp.gss.cost.plm.per_acre": 10000.0, "csp.gss.cost.plm.per_watt": 0.0, "csp.gss.cost.plm.percent": 0.0, - "csp.gss.cost.plm.total": 18434462.7707506, + "csp.gss.cost.plm.total": 18434462.770750595, "csp.gss.cost.power_plant": 165600000.0, "csp.gss.cost.power_plant.cost_per_kwe": 1440.0, "csp.gss.cost.power_plant.mwe": 115.0, "csp.gss.cost.sales_tax.percent": 80.0, "csp.gss.cost.sales_tax.total": 23557685.76647707, "csp.gss.cost.sales_tax.value": 5.0, - "csp.gss.cost.site_improvements": 19894199.67165855, + "csp.gss.cost.site_improvements": 19894199.671658543, "csp.gss.cost.site_improvements.area": 1243387.4794786589, "csp.gss.cost.site_improvements.cost_per_m2": 16.0, "csp.gss.cost.solar_field": 298412995.07487818, "csp.gss.cost.solar_field.area": 1243387.4794786589, "csp.gss.cost.solar_field.cost_per_m2": 240.0, - "csp.gss.cost.storage": 66506024.09638555, + "csp.gss.cost.storage": 66506024.096385549, "csp.gss.cost.storage.cost_per_kwht": 24.0, "csp.gss.cost.storage.mwht": 2771.0843373493978, - "csp.gss.cost.total_land_area": 1843.44627707506, + "csp.gss.cost.total_land_area": 1843.4462770750595, "csp.gss.pwrb.design_parasitic_load": 14.827710724999996, "csp.gss.pwrb.gross_net_conversion_factor": 0.9, "csp.gss.pwrb.nameplate": 103.5, @@ -597,7 +601,7 @@ "csp.gss.sf.wspd_loss_f3": 0.0, "csp.gss.solf.fixed_land_area": 307.2410461791766, "csp.gss.solf.land_overhead_factor": 6.0, - "csp.gss.solf.total_land_area": 1843.44627707506, + "csp.gss.solf.total_land_area": 1843.4462770750595, "csp.gss.tes.charge_loss_f0": 1.0, "csp.gss.tes.charge_loss_f1": 0.0, "csp.gss.tes.charge_loss_f2": 0.0, @@ -612,33 +616,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 707496771.440205, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -646,6 +678,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -10083,7 +10116,7 @@ 0.05, 0.05 ], - "dni_par_design": 0.4978930000000001, + "dni_par_design": 0.49789300000000005, "dni_par_f0": 0.0, "dni_par_f1": -0.086635, "dni_par_f2": 0.584528, @@ -10141,7 +10174,7 @@ "f_par_tot_des": 0.8512869999999999, "f_sfhl_ref": 0.063, "f_startup": 0.5, - "f_t_amb_loss_des": 0.001391, + "f_t_amb_loss_des": 0.0013909999999999999, "f_teshl_ref": 0.35, "f_v_wind_loss_des": 0.017246, "f_wmax": 1.0, @@ -18989,19 +19022,27 @@ "is_btm": 0.0, "istableunsorted": 1.0, "istableunsorted0": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19016,7 +19057,7 @@ 1e38 ], "itoth": 0.0, - "land_area": 1843.44627707506, + "land_area": 1843.4462770750595, "lat": 34.85, "latitude": 34.85, "lib_dispatch_factor1": 1.0, @@ -19668,7 +19709,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "ntod": 9.0, "om_capacity": [ 66.0 @@ -19736,7 +19779,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19797,7 +19840,11 @@ ], "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy", @@ -19816,6 +19863,10 @@ "step": 3600.0, "storage_config": 0.0, "system_capacity": 103500.0, + "system_itc_basis_cost": 707496771.440205, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -19843,7 +19894,7 @@ "total_direct_cost": 588942144.1619268, "total_indirect_cost": 94996941.51180108, "total_installed_cost": 707496771.440205, - "total_land_area": 1843.44627707506, + "total_land_area": 1843.4462770750595, "track_mode": 1.0, "tslogic_a": [ 0.0 @@ -19856,6 +19907,13 @@ ], "twb": 10.0, "tz": -8.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_fossil": 0.0, "ui_disp_1_nosolar": 0.05, "ui_disp_1_solar": 0.05, diff --git a/deploy/runtime/defaults/Generic CSP System_Commercial.json b/deploy/runtime/defaults/Generic CSP System_Commercial.json index 6b50c86c9..2c5e2e21c 100644 --- a/deploy/runtime/defaults/Generic CSP System_Commercial.json +++ b/deploy/runtime/defaults/Generic CSP System_Commercial.json @@ -442,6 +442,10 @@ "annual_twet": NaN, "annual_wspd": 2.26213, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "cbi_fed_amount": 0.0, @@ -502,23 +506,23 @@ "csp.gss.cost.plm.per_acre": 10000.0, "csp.gss.cost.plm.per_watt": 0.0, "csp.gss.cost.plm.percent": 0.0, - "csp.gss.cost.plm.total": 18434462.7707506, + "csp.gss.cost.plm.total": 18434462.770750595, "csp.gss.cost.power_plant": 165600000.0, "csp.gss.cost.power_plant.cost_per_kwe": 1440.0, "csp.gss.cost.power_plant.mwe": 115.0, "csp.gss.cost.sales_tax.percent": 80.0, "csp.gss.cost.sales_tax.total": 23557685.76647707, "csp.gss.cost.sales_tax.value": 5.0, - "csp.gss.cost.site_improvements": 19894199.67165855, + "csp.gss.cost.site_improvements": 19894199.671658543, "csp.gss.cost.site_improvements.area": 1243387.4794786589, "csp.gss.cost.site_improvements.cost_per_m2": 16.0, "csp.gss.cost.solar_field": 298412995.07487818, "csp.gss.cost.solar_field.area": 1243387.4794786589, "csp.gss.cost.solar_field.cost_per_m2": 240.0, - "csp.gss.cost.storage": 66506024.09638555, + "csp.gss.cost.storage": 66506024.096385549, "csp.gss.cost.storage.cost_per_kwht": 24.0, "csp.gss.cost.storage.mwht": 2771.0843373493978, - "csp.gss.cost.total_land_area": 1843.44627707506, + "csp.gss.cost.total_land_area": 1843.4462770750595, "csp.gss.pwrb.design_parasitic_load": 14.827710724999996, "csp.gss.pwrb.gross_net_conversion_factor": 0.9, "csp.gss.pwrb.nameplate": 103.5, @@ -562,7 +566,7 @@ "csp.gss.sf.wspd_loss_f3": 0.0, "csp.gss.solf.fixed_land_area": 307.2410461791766, "csp.gss.solf.land_overhead_factor": 6.0, - "csp.gss.solf.total_land_area": 1843.44627707506, + "csp.gss.solf.total_land_area": 1843.4462770750595, "csp.gss.tes.charge_loss_f0": 1.0, "csp.gss.tes.charge_loss_f1": 0.0, "csp.gss.tes.charge_loss_f2": 0.0, @@ -578,11 +582,40 @@ "degradation": [ 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 707496771.440205, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_en_basis_mat": 1.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -610,7 +643,7 @@ 0.05, 0.05 ], - "dni_par_design": 0.4978930000000001, + "dni_par_design": 0.49789300000000005, "dni_par_f0": 0.0, "dni_par_f1": -0.086635, "dni_par_f2": 0.584528, @@ -679,7 +712,7 @@ "f_par_tot_des": 0.8512869999999999, "f_sfhl_ref": 0.063, "f_startup": 0.5, - "f_t_amb_loss_des": 0.001391, + "f_t_amb_loss_des": 0.0013909999999999999, "f_teshl_ref": 0.35, "f_v_wind_loss_des": 0.017246, "f_wmax": 1.0, @@ -9525,19 +9558,27 @@ "is_btm": 1.0, "istableunsorted": 1.0, "istableunsorted0": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -27103,7 +27144,9 @@ 162.555, 185.168 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "normalize_to_utility_bill": 0.0, "ntod": 9.0, "om_capacity": [ @@ -27174,7 +27217,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -27234,6 +27277,8 @@ 0.0 ], "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -27250,6 +27295,10 @@ "step": 3600.0, "storage_config": 0.0, "system_capacity": 103500.0, + "system_itc_basis_cost": 707496771.440205, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tdb": 15.0, "teshlT_coefs": [ @@ -27271,7 +27320,7 @@ "total_direct_cost": 588942144.1619268, "total_indirect_cost": 94996941.51180108, "total_installed_cost": 707496771.440205, - "total_land_area": 1843.44627707506, + "total_land_area": 1843.4462770750595, "track_mode": 1.0, "tslogic_a": [ 0.0 diff --git a/deploy/runtime/defaults/Generic CSP System_LCOE Calculator.json b/deploy/runtime/defaults/Generic CSP System_LCOE Calculator.json index 08a0ec657..103c76704 100644 --- a/deploy/runtime/defaults/Generic CSP System_LCOE Calculator.json +++ b/deploy/runtime/defaults/Generic CSP System_LCOE Calculator.json @@ -505,7 +505,7 @@ "csp.gss.sf.wspd_loss_f3": 0.0, "csp.gss.solf.fixed_land_area": 307.2410461791766, "csp.gss.solf.land_overhead_factor": 6.0, - "csp.gss.solf.total_land_area": 1843.44627707506, + "csp.gss.solf.total_land_area": 1843.4462770750595, "csp.gss.tes.charge_loss_f0": 1.0, "csp.gss.tes.charge_loss_f1": 0.0, "csp.gss.tes.charge_loss_f2": 0.0, @@ -538,7 +538,7 @@ 0.05, 0.05 ], - "dni_par_design": 0.4978930000000001, + "dni_par_design": 0.49789300000000005, "dni_par_f0": 0.0, "dni_par_f1": -0.086635, "dni_par_f2": 0.584528, @@ -586,7 +586,7 @@ "f_par_tot_des": 0.8512869999999999, "f_sfhl_ref": 0.063, "f_startup": 0.5, - "f_t_amb_loss_des": 0.001391, + "f_t_amb_loss_des": 0.0013909999999999999, "f_teshl_ref": 0.35, "f_v_wind_loss_des": 0.017246, "f_wmax": 1.0, @@ -9464,7 +9464,7 @@ "theta_stow": 170.0, "tilt": 0.0, "timezone": -8.0, - "total_land_area": 1843.44627707506, + "total_land_area": 1843.4462770750595, "track_mode": 1.0, "tslogic_a": [ 0.0 diff --git a/deploy/runtime/defaults/Generic CSP System_Leveraged Partnership Flip.json b/deploy/runtime/defaults/Generic CSP System_Leveraged Partnership Flip.json index 2e7010451..8f5deeff7 100644 --- a/deploy/runtime/defaults/Generic CSP System_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/Generic CSP System_Leveraged Partnership Flip.json @@ -440,6 +440,10 @@ "annual_twet": NaN, "annual_wspd": 2.26213, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "cbi_fed_amount": 0.0, @@ -539,23 +543,23 @@ "csp.gss.cost.plm.per_acre": 10000.0, "csp.gss.cost.plm.per_watt": 0.0, "csp.gss.cost.plm.percent": 0.0, - "csp.gss.cost.plm.total": 18434462.7707506, + "csp.gss.cost.plm.total": 18434462.770750595, "csp.gss.cost.power_plant": 165600000.0, "csp.gss.cost.power_plant.cost_per_kwe": 1440.0, "csp.gss.cost.power_plant.mwe": 115.0, "csp.gss.cost.sales_tax.percent": 80.0, "csp.gss.cost.sales_tax.total": 23557685.76647707, "csp.gss.cost.sales_tax.value": 5.0, - "csp.gss.cost.site_improvements": 19894199.67165855, + "csp.gss.cost.site_improvements": 19894199.671658543, "csp.gss.cost.site_improvements.area": 1243387.4794786589, "csp.gss.cost.site_improvements.cost_per_m2": 16.0, "csp.gss.cost.solar_field": 298412995.07487818, "csp.gss.cost.solar_field.area": 1243387.4794786589, "csp.gss.cost.solar_field.cost_per_m2": 240.0, - "csp.gss.cost.storage": 66506024.09638555, + "csp.gss.cost.storage": 66506024.096385549, "csp.gss.cost.storage.cost_per_kwht": 24.0, "csp.gss.cost.storage.mwht": 2771.0843373493978, - "csp.gss.cost.total_land_area": 1843.44627707506, + "csp.gss.cost.total_land_area": 1843.4462770750595, "csp.gss.pwrb.design_parasitic_load": 14.827710724999996, "csp.gss.pwrb.gross_net_conversion_factor": 0.9, "csp.gss.pwrb.nameplate": 103.5, @@ -599,7 +603,7 @@ "csp.gss.sf.wspd_loss_f3": 0.0, "csp.gss.solf.fixed_land_area": 307.2410461791766, "csp.gss.solf.land_overhead_factor": 6.0, - "csp.gss.solf.total_land_area": 1843.44627707506, + "csp.gss.solf.total_land_area": 1843.4462770750595, "csp.gss.tes.charge_loss_f0": 1.0, "csp.gss.tes.charge_loss_f1": 0.0, "csp.gss.tes.charge_loss_f2": 0.0, @@ -617,33 +621,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 707496771.440205, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -651,6 +683,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -10088,7 +10121,7 @@ 0.05, 0.05 ], - "dni_par_design": 0.4978930000000001, + "dni_par_design": 0.49789300000000005, "dni_par_f0": 0.0, "dni_par_f1": -0.086635, "dni_par_f2": 0.584528, @@ -10149,7 +10182,7 @@ "f_par_tot_des": 0.8512869999999999, "f_sfhl_ref": 0.063, "f_startup": 0.5, - "f_t_amb_loss_des": 0.001391, + "f_t_amb_loss_des": 0.0013909999999999999, "f_teshl_ref": 0.35, "f_v_wind_loss_des": 0.017246, "f_wmax": 1.0, @@ -18997,19 +19030,27 @@ "is_btm": 0.0, "istableunsorted": 1.0, "istableunsorted0": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19024,7 +19065,7 @@ 1e38 ], "itoth": 0.0, - "land_area": 1843.44627707506, + "land_area": 1843.4462770750595, "lat": 34.85, "latitude": 34.85, "lib_dispatch_factor1": 1.0, @@ -19677,7 +19718,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "ntod": 9.0, "om_capacity": [ 66.0 @@ -19746,7 +19789,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19808,7 +19851,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy", @@ -19825,6 +19872,10 @@ "step": 3600.0, "storage_config": 0.0, "system_capacity": 103500.0, + "system_itc_basis_cost": 707496771.440205, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -19854,7 +19905,7 @@ "total_direct_cost": 588942144.1619268, "total_indirect_cost": 94996941.51180108, "total_installed_cost": 707496771.440205, - "total_land_area": 1843.44627707506, + "total_land_area": 1843.4462770750595, "track_mode": 1.0, "tslogic_a": [ 0.0 @@ -19867,6 +19918,13 @@ ], "twb": 10.0, "tz": -8.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_fossil": 0.0, "ui_disp_1_nosolar": 0.05, "ui_disp_1_solar": 0.05, diff --git a/deploy/runtime/defaults/Generic CSP System_Merchant Plant.json b/deploy/runtime/defaults/Generic CSP System_Merchant Plant.json index d1ee9229f..8ce8bdceb 100644 --- a/deploy/runtime/defaults/Generic CSP System_Merchant Plant.json +++ b/deploy/runtime/defaults/Generic CSP System_Merchant Plant.json @@ -440,6 +440,10 @@ "annual_twet": NaN, "annual_wspd": 2.26213, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "cambium_escalation": 0.0, @@ -553,23 +557,23 @@ "csp.gss.cost.plm.per_acre": 10000.0, "csp.gss.cost.plm.per_watt": 0.0, "csp.gss.cost.plm.percent": 0.0, - "csp.gss.cost.plm.total": 18434462.7707506, + "csp.gss.cost.plm.total": 18434462.770750595, "csp.gss.cost.power_plant": 165600000.0, "csp.gss.cost.power_plant.cost_per_kwe": 1440.0, "csp.gss.cost.power_plant.mwe": 115.0, "csp.gss.cost.sales_tax.percent": 80.0, "csp.gss.cost.sales_tax.total": 23557685.76647707, "csp.gss.cost.sales_tax.value": 5.0, - "csp.gss.cost.site_improvements": 19894199.67165855, + "csp.gss.cost.site_improvements": 19894199.671658543, "csp.gss.cost.site_improvements.area": 1243387.4794786589, "csp.gss.cost.site_improvements.cost_per_m2": 16.0, "csp.gss.cost.solar_field": 298412995.07487818, "csp.gss.cost.solar_field.area": 1243387.4794786589, "csp.gss.cost.solar_field.cost_per_m2": 240.0, - "csp.gss.cost.storage": 66506024.09638555, + "csp.gss.cost.storage": 66506024.096385549, "csp.gss.cost.storage.cost_per_kwht": 24.0, "csp.gss.cost.storage.mwht": 2771.0843373493978, - "csp.gss.cost.total_land_area": 1843.44627707506, + "csp.gss.cost.total_land_area": 1843.4462770750595, "csp.gss.pwrb.design_parasitic_load": 14.827710724999996, "csp.gss.pwrb.gross_net_conversion_factor": 0.9, "csp.gss.pwrb.nameplate": 103.5, @@ -613,7 +617,7 @@ "csp.gss.sf.wspd_loss_f3": 0.0, "csp.gss.solf.fixed_land_area": 307.2410461791766, "csp.gss.solf.land_overhead_factor": 6.0, - "csp.gss.solf.total_land_area": 1843.44627707506, + "csp.gss.solf.total_land_area": 1843.4462770750595, "csp.gss.tes.charge_loss_f0": 1.0, "csp.gss.tes.charge_loss_f1": 0.0, "csp.gss.tes.charge_loss_f2": 0.0, @@ -631,33 +635,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 707496771.440205, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -665,6 +697,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -695,7 +728,7 @@ 0.05, 0.05 ], - "dni_par_design": 0.4978930000000001, + "dni_par_design": 0.49789300000000005, "dni_par_f0": 0.0, "dni_par_f1": -0.086635, "dni_par_f2": 0.584528, @@ -756,7 +789,7 @@ "f_par_tot_des": 0.8512869999999999, "f_sfhl_ref": 0.063, "f_startup": 0.5, - "f_t_amb_loss_des": 0.001391, + "f_t_amb_loss_des": 0.0013909999999999999, "f_teshl_ref": 0.35, "f_v_wind_loss_des": 0.017246, "f_wmax": 1.0, @@ -9603,19 +9636,27 @@ "is_btm": 0.0, "istableunsorted": 1.0, "istableunsorted0": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -9630,7 +9671,7 @@ 1e38 ], "itoth": 0.0, - "land_area": 1843.44627707506, + "land_area": 1843.4462770750595, "lat": 34.85, "latitude": 34.85, "library_folder_list": "x", @@ -666769,7 +666810,9 @@ ], "mp_error_msg": "", "mp_market_percent_gen": 100.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "ntod": 9.0, "om_capacity": [ 66.0 @@ -666832,7 +666875,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -666895,7 +666938,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy", @@ -666911,6 +666958,10 @@ "step": 3600.0, "storage_config": 0.0, "system_capacity": 103500.0, + "system_itc_basis_cost": 707496771.440205, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tdb": 15.0, "term_int_rate": 7.0, @@ -666934,7 +666985,7 @@ "total_direct_cost": 588942144.1619268, "total_indirect_cost": 94996941.51180108, "total_installed_cost": 707496771.440205, - "total_land_area": 1843.44627707506, + "total_land_area": 1843.4462770750595, "track_mode": 1.0, "tslogic_a": [ 0.0 @@ -666947,6 +666998,13 @@ ], "twb": 10.0, "tz": -8.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_fossil": 0.0, "ui_disp_1_nosolar": 0.05, "ui_disp_1_solar": 0.05, diff --git a/deploy/runtime/defaults/Generic CSP System_None.json b/deploy/runtime/defaults/Generic CSP System_None.json index 49891d1ae..96a3af226 100644 --- a/deploy/runtime/defaults/Generic CSP System_None.json +++ b/deploy/runtime/defaults/Generic CSP System_None.json @@ -483,7 +483,7 @@ "csp.gss.sf.wspd_loss_f3": 0.0, "csp.gss.solf.fixed_land_area": 307.2410461791766, "csp.gss.solf.land_overhead_factor": 6.0, - "csp.gss.solf.total_land_area": 1843.44627707506, + "csp.gss.solf.total_land_area": 1843.4462770750595, "csp.gss.tes.charge_loss_f0": 1.0, "csp.gss.tes.charge_loss_f1": 0.0, "csp.gss.tes.charge_loss_f2": 0.0, @@ -516,7 +516,7 @@ 0.05, 0.05 ], - "dni_par_design": 0.4978930000000001, + "dni_par_design": 0.49789300000000005, "dni_par_f0": 0.0, "dni_par_f1": -0.086635, "dni_par_f2": 0.584528, @@ -564,7 +564,7 @@ "f_par_tot_des": 0.8512869999999999, "f_sfhl_ref": 0.063, "f_startup": 0.5, - "f_t_amb_loss_des": 0.001391, + "f_t_amb_loss_des": 0.0013909999999999999, "f_teshl_ref": 0.35, "f_v_wind_loss_des": 0.017246, "f_wmax": 1.0, @@ -9440,7 +9440,7 @@ "theta_stow": 170.0, "tilt": 0.0, "timezone": -8.0, - "total_land_area": 1843.44627707506, + "total_land_area": 1843.4462770750595, "track_mode": 1.0, "tslogic_a": [ 0.0 diff --git a/deploy/runtime/defaults/Generic CSP System_Sale Leaseback.json b/deploy/runtime/defaults/Generic CSP System_Sale Leaseback.json index d79e1f33e..55dfdb86f 100644 --- a/deploy/runtime/defaults/Generic CSP System_Sale Leaseback.json +++ b/deploy/runtime/defaults/Generic CSP System_Sale Leaseback.json @@ -440,6 +440,10 @@ "annual_twet": NaN, "annual_wspd": 2.26213, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "cbi_fed_amount": 0.0, @@ -537,23 +541,23 @@ "csp.gss.cost.plm.per_acre": 10000.0, "csp.gss.cost.plm.per_watt": 0.0, "csp.gss.cost.plm.percent": 0.0, - "csp.gss.cost.plm.total": 18434462.7707506, + "csp.gss.cost.plm.total": 18434462.770750595, "csp.gss.cost.power_plant": 165600000.0, "csp.gss.cost.power_plant.cost_per_kwe": 1440.0, "csp.gss.cost.power_plant.mwe": 115.0, "csp.gss.cost.sales_tax.percent": 80.0, "csp.gss.cost.sales_tax.total": 23557685.76647707, "csp.gss.cost.sales_tax.value": 5.0, - "csp.gss.cost.site_improvements": 19894199.67165855, + "csp.gss.cost.site_improvements": 19894199.671658543, "csp.gss.cost.site_improvements.area": 1243387.4794786589, "csp.gss.cost.site_improvements.cost_per_m2": 16.0, "csp.gss.cost.solar_field": 298412995.07487818, "csp.gss.cost.solar_field.area": 1243387.4794786589, "csp.gss.cost.solar_field.cost_per_m2": 240.0, - "csp.gss.cost.storage": 66506024.09638555, + "csp.gss.cost.storage": 66506024.096385549, "csp.gss.cost.storage.cost_per_kwht": 24.0, "csp.gss.cost.storage.mwht": 2771.0843373493978, - "csp.gss.cost.total_land_area": 1843.44627707506, + "csp.gss.cost.total_land_area": 1843.4462770750595, "csp.gss.pwrb.design_parasitic_load": 14.827710724999996, "csp.gss.pwrb.gross_net_conversion_factor": 0.9, "csp.gss.pwrb.nameplate": 103.5, @@ -597,7 +601,7 @@ "csp.gss.sf.wspd_loss_f3": 0.0, "csp.gss.solf.fixed_land_area": 307.2410461791766, "csp.gss.solf.land_overhead_factor": 6.0, - "csp.gss.solf.total_land_area": 1843.44627707506, + "csp.gss.solf.total_land_area": 1843.4462770750595, "csp.gss.tes.charge_loss_f0": 1.0, "csp.gss.tes.charge_loss_f1": 0.0, "csp.gss.tes.charge_loss_f2": 0.0, @@ -612,33 +616,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 707496771.440205, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -646,6 +678,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -10078,7 +10111,7 @@ 0.05, 0.05 ], - "dni_par_design": 0.4978930000000001, + "dni_par_design": 0.49789300000000005, "dni_par_f0": 0.0, "dni_par_f1": -0.086635, "dni_par_f2": 0.584528, @@ -10136,7 +10169,7 @@ "f_par_tot_des": 0.8512869999999999, "f_sfhl_ref": 0.063, "f_startup": 0.5, - "f_t_amb_loss_des": 0.001391, + "f_t_amb_loss_des": 0.0013909999999999999, "f_teshl_ref": 0.35, "f_v_wind_loss_des": 0.017246, "f_wmax": 1.0, @@ -18984,19 +19017,27 @@ "is_btm": 0.0, "istableunsorted": 1.0, "istableunsorted0": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19011,7 +19052,7 @@ 1e38 ], "itoth": 0.0, - "land_area": 1843.44627707506, + "land_area": 1843.4462770750595, "lat": 34.85, "latitude": 34.85, "lib_dispatch_factor1": 1.0, @@ -19663,7 +19704,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "ntod": 9.0, "om_capacity": [ 66.0 @@ -19731,7 +19774,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19793,7 +19836,11 @@ ], "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy", @@ -19813,6 +19860,10 @@ "step": 3600.0, "storage_config": 0.0, "system_capacity": 103500.0, + "system_itc_basis_cost": 707496771.440205, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tax_investor_required_lease_reserve": 6.0, "tdb": 15.0, @@ -19836,7 +19887,7 @@ "total_direct_cost": 588942144.1619268, "total_indirect_cost": 94996941.51180108, "total_installed_cost": 707496771.440205, - "total_land_area": 1843.44627707506, + "total_land_area": 1843.4462770750595, "track_mode": 1.0, "tslogic_a": [ 0.0 @@ -19849,6 +19900,13 @@ ], "twb": 10.0, "tz": -8.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_fossil": 0.0, "ui_disp_1_nosolar": 0.05, "ui_disp_1_solar": 0.05, diff --git a/deploy/runtime/defaults/Generic CSP System_Single Owner.json b/deploy/runtime/defaults/Generic CSP System_Single Owner.json index 2ec978125..0970fc2ad 100644 --- a/deploy/runtime/defaults/Generic CSP System_Single Owner.json +++ b/deploy/runtime/defaults/Generic CSP System_Single Owner.json @@ -440,6 +440,10 @@ "annual_twet": NaN, "annual_wspd": 2.26213, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "cbi_fed_amount": 0.0, @@ -545,23 +549,23 @@ "csp.gss.cost.plm.per_acre": 10000.0, "csp.gss.cost.plm.per_watt": 0.0, "csp.gss.cost.plm.percent": 0.0, - "csp.gss.cost.plm.total": 18434462.7707506, + "csp.gss.cost.plm.total": 18434462.770750595, "csp.gss.cost.power_plant": 165600000.0, "csp.gss.cost.power_plant.cost_per_kwe": 1440.0, "csp.gss.cost.power_plant.mwe": 115.0, "csp.gss.cost.sales_tax.percent": 80.0, "csp.gss.cost.sales_tax.total": 23557685.76647707, "csp.gss.cost.sales_tax.value": 5.0, - "csp.gss.cost.site_improvements": 19894199.67165855, + "csp.gss.cost.site_improvements": 19894199.671658543, "csp.gss.cost.site_improvements.area": 1243387.4794786589, "csp.gss.cost.site_improvements.cost_per_m2": 16.0, "csp.gss.cost.solar_field": 298412995.07487818, "csp.gss.cost.solar_field.area": 1243387.4794786589, "csp.gss.cost.solar_field.cost_per_m2": 240.0, - "csp.gss.cost.storage": 66506024.09638555, + "csp.gss.cost.storage": 66506024.096385549, "csp.gss.cost.storage.cost_per_kwht": 24.0, "csp.gss.cost.storage.mwht": 2771.0843373493978, - "csp.gss.cost.total_land_area": 1843.44627707506, + "csp.gss.cost.total_land_area": 1843.4462770750595, "csp.gss.pwrb.design_parasitic_load": 14.827710724999996, "csp.gss.pwrb.gross_net_conversion_factor": 0.9, "csp.gss.pwrb.nameplate": 103.5, @@ -605,7 +609,7 @@ "csp.gss.sf.wspd_loss_f3": 0.0, "csp.gss.solf.fixed_land_area": 307.2410461791766, "csp.gss.solf.land_overhead_factor": 6.0, - "csp.gss.solf.total_land_area": 1843.44627707506, + "csp.gss.solf.total_land_area": 1843.4462770750595, "csp.gss.tes.charge_loss_f0": 1.0, "csp.gss.tes.charge_loss_f1": 0.0, "csp.gss.tes.charge_loss_f2": 0.0, @@ -623,33 +627,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 707496771.440205, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -657,6 +689,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -10089,7 +10122,7 @@ 0.05, 0.05 ], - "dni_par_design": 0.4978930000000001, + "dni_par_design": 0.49789300000000005, "dni_par_f0": 0.0, "dni_par_f1": -0.086635, "dni_par_f2": 0.584528, @@ -10150,7 +10183,7 @@ "f_par_tot_des": 0.8512869999999999, "f_sfhl_ref": 0.063, "f_startup": 0.5, - "f_t_amb_loss_des": 0.001391, + "f_t_amb_loss_des": 0.0013909999999999999, "f_teshl_ref": 0.35, "f_v_wind_loss_des": 0.017246, "f_wmax": 1.0, @@ -19002,19 +19035,27 @@ "is_btm": 0.0, "istableunsorted": 1.0, "istableunsorted0": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19029,7 +19070,7 @@ 1e38 ], "itoth": 0.0, - "land_area": 1843.44627707506, + "land_area": 1843.4462770750595, "lat": 34.85, "latitude": 34.85, "lib_dispatch_factor1": 1.0, @@ -19682,7 +19723,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "ntod": 9.0, "om_capacity": [ 66.0 @@ -19751,7 +19794,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19816,7 +19859,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy", @@ -19833,6 +19880,10 @@ "step": 3600.0, "storage_config": 0.0, "system_capacity": 103500.0, + "system_itc_basis_cost": 707496771.440205, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tdb": 15.0, "term_int_rate": 7.0, @@ -19857,7 +19908,7 @@ "total_direct_cost": 588942144.1619268, "total_indirect_cost": 94996941.51180108, "total_installed_cost": 707496771.440205, - "total_land_area": 1843.44627707506, + "total_land_area": 1843.4462770750595, "track_mode": 1.0, "tslogic_a": [ 0.0 @@ -19870,6 +19921,13 @@ ], "twb": 10.0, "tz": -8.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_fossil": 0.0, "ui_disp_1_nosolar": 0.05, "ui_disp_1_solar": 0.05, 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 182c7aab9..25984cb17 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 +42,11 @@ "annual_tdry": 24.0951, "annual_twet": NaN, "annual_wspd": 2.28094, - "baseline_cost": 0.0, + "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, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "casing_size": 9.625, @@ -72,8 +76,8 @@ "cbi_uti_tax_sta": 1.0, "chk_update_peaks": 0.0, "city": "-", - "const_per_interest1": 12659644.709986857, - "const_per_interest2": 8180078.120299198, + "const_per_interest1": 9586431.507212269, + "const_per_interest2": 6194309.589275619, "const_per_interest3": 0.0, "const_per_interest4": 0.0, "const_per_interest5": 0.0, @@ -82,7 +86,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 20839722.830286057, + "const_per_interest_total": 15780741.096487888, "const_per_months1": 60.0, "const_per_months2": 24.0, "const_per_months3": 0.0, @@ -99,14 +103,14 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 77905505.90761142, - "const_per_principal2": 116858258.8614171, + "const_per_principal1": 58993424.6597678, + "const_per_principal2": 88490136.9896517, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 194763764.7690285, - "const_per_total1": 13438699.76906297, - "const_per_total2": 10517243.29752754, + "const_per_principal_total": 147483561.6494195, + "const_per_total1": 10176365.753809946, + "const_per_total2": 7964112.329068653, "const_per_total3": 0.0, "const_per_total4": 0.0, "const_per_total5": 0.0, @@ -115,13 +119,13 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 23955943.06659051, + "construction_financing_cost": 18140478.082878598, "construction_ppi": 0.790555556, "conversion_subtype": 0.0, "conversion_type": 0.0, "cost_dev_fee_percent": 3.0, - "cost_dev_fee_tax_liability": 1550124.8037966977, - "cost_dev_fee_value": 5842912.943070855, + "cost_dev_fee_tax_liability": 1173821.6671677298, + "cost_dev_fee_value": 4424506.849482585, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "country": "-", @@ -132,33 +136,61 @@ ], "delta_pressure_equip": 40.0, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 147483561.6494195, + 100.0, + 1.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -166,6 +198,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -9621,10 +9654,10 @@ "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": 150606098.6443786, + "geotherm.cost.capital_total": 114637895.43432988, "geotherm.cost.conf_drill": 20690698.350720005, "geotherm.cost.conf_multiplier": 1.2, "geotherm.cost.conf_non_drill": 250000.0, @@ -9633,17 +9666,17 @@ "geotherm.cost.conf_total": 20940698.350720005, "geotherm.cost.confirm_wells_num": 2.0, "geotherm.cost.confirm_wells_percent": 50.0, - "geotherm.cost.contingency": 12376131.287862845, + "geotherm.cost.contingency": 8779310.96685797, "geotherm.cost.contingency_percent": 10.0, "geotherm.cost.contingency_percent2": 0.0, - "geotherm.cost.drilling.amount": 52235600.0, - "geotherm.cost.drilling.amount_calc": 0.0, + "geotherm.cost.drilling.amount": 52086870.48232172, + "geotherm.cost.drilling.amount_calc": 52086870.48232172, "geotherm.cost.drilling.amount_specified": 0.0, "geotherm.cost.drilling.calc": 1.0, "geotherm.cost.epc.fixed": 0.0, - "geotherm.cost.epc.nonfixed": 19557867.591868976, + "geotherm.cost.epc.nonfixed": 14810064.768142544, "geotherm.cost.epc.percent": 12.0, - "geotherm.cost.epc.total": 19557867.591868976, + "geotherm.cost.epc.total": 14810064.768142544, "geotherm.cost.expl_drill": 2155281.0782000005, "geotherm.cost.expl_multiplier": 0.5, "geotherm.cost.expl_non_drill": 750000.0, @@ -9655,19 +9688,19 @@ "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": 15078623.150135126, - "geotherm.cost.inj_num_wells": 3.498064197438265, + "geotherm.cost.inj_drill": 15078623.150135128, + "geotherm.cost.inj_num_wells": 3.4980641974382657, "geotherm.cost.inj_per_well": 4310562.156400001, "geotherm.cost.inj_prod_well_ratio": 0.75, - "geotherm.cost.inj_pump_cost_per_pump": 0.0, - "geotherm.cost.inj_wells_drilled": 2.65853, - "geotherm.cost.installed_per_capacity": 6492.13, - "geotherm.cost.num_pumps": 4.07451, + "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.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": 0.0, + "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, @@ -9676,55 +9709,55 @@ "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": 5704378.04762845, + "geotherm.cost.plm.nonfixed": 4319602.224041575, "geotherm.cost.plm.percent": 3.5, - "geotherm.cost.plm.total": 5704378.04762845, + "geotherm.cost.plm.total": 4319602.224041575, "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": 26844785.765750186, + "geotherm.cost.prod_inj_drill": 26844785.76575019, "geotherm.cost.prod_inj_non_drill": 150000.0, - "geotherm.cost.prod_inj_num_wells": 6.22768, - "geotherm.cost.prod_inj_total": 26994800.0, - "geotherm.cost.prod_num_wells": 2.72961, - "geotherm.cost.prod_per_well": 4310560.0, - "geotherm.cost.prod_pump_cost_per_well": 0.0, - "geotherm.cost.prod_req": 4.07451, - "geotherm.cost.prod_wells_drilled": 2.07451, + "geotherm.cost.prod_inj_num_wells": 6.227676296441533, + "geotherm.cost.prod_inj_total": 26994785.76575019, + "geotherm.cost.prod_num_wells": 2.729612099003268, + "geotherm.cost.prod_per_well": 4310562.156400001, + "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, - "geotherm.cost.pump_cost_install": 0.0, - "geotherm.cost.pump_depth": 1123.12, + "geotherm.cost.pump_cost_install": 17929.850444600725, + "geotherm.cost.pump_depth": 1123.1203058328284, "geotherm.cost.pump_fixed": 0.0, "geotherm.cost.pump_installation": 56156.0, - "geotherm.cost.pump_only_cost": 0.0, + "geotherm.cost.pump_only_cost": 151362.5378483016, "geotherm.cost.pump_per_foot": 50.0, "geotherm.cost.pump_per_hp": 12479.2, "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": 39305994.60101773, + "geotherm.cost.pumping.amount": 3486539.2020460015, "geotherm.cost.pumping.amount_specified": 0.0, "geotherm.cost.pumping.calc": 1.0, - "geotherm.cost.pumps_total": 38359423.42693263, - "geotherm.cost.recap": 86841478.71748792, + "geotherm.cost.pumps_total": 993103.4563452428, + "geotherm.cost.recap": 50603638.61427067, "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": 6519289.197289658, + "geotherm.cost.sales_tax.total": 4936688.256047514, "geotherm.cost.sales_tax.value": 5.0, "geotherm.cost.stim_non_drill": 0.0, - "geotherm.cost.stim_num_wells": 3.498064197438265, - "geotherm.cost.stim_per_well": 398750.0, - "geotherm.cost.stim_total": 1394853.0987285085, + "geotherm.cost.stim_num_wells": 3.4980641974382657, + "geotherm.cost.stim_per_well": 399107.96625, + "geotherm.cost.stim_total": 1396105.2876515247, "geotherm.cost.surf_non_drill": 946571.1740850936, - "geotherm.cost.surf_num_wells": 7.572569392680749, - "geotherm.cost.surf_per_well": 125000.0, - "geotherm.cost.surf_total": 946571.0, - "geotherm.cost.total_installed_millions": 194.764, - "geotherm.cost.total_surface_equipment_cost": 0.0, + "geotherm.cost.surf_num_wells": 8.227676296441534, + "geotherm.cost.surf_per_well": 252203.77743260235, + "geotherm.cost.surf_total": 2075051.0414552384, + "geotherm.cost.total_installed_millions": 147.4835616494195, + "geotherm.cost.total_surface_equipment_cost": 2303558.3237952084, "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": "", @@ -9738,7 +9771,7 @@ "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, @@ -18572,17 +18605,24 @@ "in_location_options": 0.0, "in_nsrdb_options": 0.0, "in_time_step": 0.0, - "indirect_pump_cost": 0.0, + "indirect_pump_cost": 418384.70424552049, "inflation_rate": 2.5, "inj_num_pumps": 1.0, "inj_prod_well_distance": 1500.0, - "inj_pump_cost": 210483.5370303323, - "inj_pump_hp": 681.9371124547588, + "inj_pump_cost": 228507.28233996986, + "inj_pump_hp": 783.8610732526882, "inj_well_diam": 12.25, "injectivity_index": 3000.0, "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 147483561.6494195, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 100.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 100.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -18596,6 +18636,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19260,7 +19301,9 @@ "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, "num_wells": 3.0, "num_wells_getem": 4.074505195242484, @@ -19319,11 +19362,11 @@ "ppa_soln_mode": 1.0, "ppi_base_year": 0.0, "process_equip_ppi": 0.884044412, - "prod_pump_cost": 616741.6520735668, + "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": 194763764.7690285, + "property_assessed_value": 147483561.6494195, "property_tax_rate": 1.0, "ptc_fed_amount": [ 0.0 @@ -19340,7 +19383,7 @@ "pump_efficiency": 67.5, "pump_ppi": 0.853394181, "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, @@ -19841,7 +19884,11 @@ "salvage_value": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "blythe_ca_33.617773_-114.588261_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "blythe_ca_33.617773_-114.588261_psmv3_60_tmy", @@ -19866,7 +19913,11 @@ "stimulation_type": 0.0, "subsurface_water_loss": 2.0, "system_capacity": 32813.60319442342, - "system_recapitalization_cost": 86841478.71748792, + "system_itc_basis_cost": 147483561.6494195, + "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_use_lifetime_output": 1.0, "system_use_recapitalization": 1.0, "tax_investor_equity_percent": 60.0, @@ -19877,13 +19928,20 @@ "temp_decline_max": 30.0, "temp_decline_rate": 0.5, "tod_library": "Uniform Dispatch", - "total_direct_cost": 162982229.93224145, - "total_getem_om_cost": 42468736.891191449, - "total_indirect_cost": 31781534.836787084, - "total_installed_cost": 194763764.7690285, + "total_direct_cost": 123417206.40118785, + "total_getem_om_cost": 4126410.046074844, + "total_indirect_cost": 24066355.24823163, + "total_installed_cost": 147483561.6494195, "turbine_ppi": 0.882850242, "tz": -8.0, "ui_calculations_only": 0.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ur_annual_min_charge": 0.0, diff --git a/deploy/runtime/defaults/Geothermal Power_LCOE Calculator.json b/deploy/runtime/defaults/Geothermal Power_LCOE Calculator.json index 34506605b..eaab5677a 100644 --- a/deploy/runtime/defaults/Geothermal Power_LCOE Calculator.json +++ b/deploy/runtime/defaults/Geothermal Power_LCOE Calculator.json @@ -40,7 +40,7 @@ "annual_tdry": 24.0951, "annual_twet": NaN, "annual_wspd": 2.28094, - "baseline_cost": 0.0, + "baseline_cost": 1138.155559953614, "c_construction_cost": [ 40.0, 30.0, @@ -62,10 +62,10 @@ "c_lifetime": 20.0, "c_nominal_interest_rate": 7.0, "c_tax_rate": 28.0, - "capital_cost": 187886000.0, + "capital_cost": 138895952.19534157, "casing_size": 9.625, "city": "-", - "construction_ppi": 0.790556, + "construction_ppi": 0.790555556, "conversion_subtype": 0.0, "conversion_type": 0.0, "country": "-", @@ -81,13 +81,13 @@ "dt_prod_well": 0.0, "elev": 82.0, "enable_interconnection_limit": 0.0, - "engineering_ppi": 0.77988, + "engineering_ppi": 0.779879622, "eta_ref": 0.17, "excess_pressure_pump": 50.0, "exploration_wells_production": 0.0, "failed_prod_flow_ratio": 0.3, "file_name": "blythe_ca_33.617773_-114.588261_psmv3_60_tmy.csv", - "fixed_charge_rate": 0.094089, + "fixed_charge_rate": 0.097199833805951, "fixed_operating_cost": 6087700.0, "fracture_angle": 15.0, "fracture_aperature": 0.0004, @@ -102,10 +102,10 @@ "geotherm.avg_reservoir_temp": 200.0, "geotherm.avg_reservoir_tempF": 392.0, "geotherm.basecase_choice": 0.0, - "geotherm.bottom_hole_pressure": 2362.81, - "geotherm.bottom_hole_pressureBar": 162.91, + "geotherm.bottom_hole_pressure": 2362.8117253807779, + "geotherm.bottom_hole_pressureBar": 162.91013423533719, "geotherm.conversion_type_name": "0", - "geotherm.cost.capital_total": 145942000.0, + "geotherm.cost.capital_total": 108672755.46680315, "geotherm.cost.conf_drill": 0.0, "geotherm.cost.conf_multiplier": 1.2, "geotherm.cost.conf_non_drill": 250000.0, @@ -114,80 +114,80 @@ "geotherm.cost.conf_total": 250000.0, "geotherm.cost.confirm_wells_num": 0.0, "geotherm.cost.confirm_wells_percent": 50.0, - "geotherm.cost.contingency": 11285100.0, + "geotherm.cost.contingency": 7558166.872394802, "geotherm.cost.contingency_percent": 10.0, "geotherm.cost.contingency_percent2": 0.0, - "geotherm.cost.drilling.amount": 43816600.0, - "geotherm.cost.drilling.amount_calc": 0.0, + "geotherm.cost.drilling.amount": 43567330.67196088, + "geotherm.cost.drilling.amount_calc": 43567330.67196088, "geotherm.cost.drilling.amount_specified": 0.0, "geotherm.cost.drilling.calc": 1.0, "geotherm.cost.epc.fixed": 0.0, - "geotherm.cost.epc.nonfixed": 25156300.0, + "geotherm.cost.epc.nonfixed": 18596947.57427167, "geotherm.cost.epc.percent": 16.0, - "geotherm.cost.epc.total": 25156300.0, - "geotherm.cost.expl_drill": 2155280.0, + "geotherm.cost.epc.total": 18596947.57427167, + "geotherm.cost.expl_drill": 2155281.0782000005, "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": 2155280.0, - "geotherm.cost.expl_total": 2905280.0, + "geotherm.cost.expl_per_well": 2155281.0782000005, + "geotherm.cost.expl_total": 2905281.0782000005, "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": 9090590.0, - "geotherm.cost.inj_num_wells": 2.10891, - "geotherm.cost.inj_per_well": 4310560.0, + "geotherm.cost.inj_drill": 9090588.391143674, + "geotherm.cost.inj_num_wells": 2.1089101748936964, + "geotherm.cost.inj_per_well": 4310562.156400001, "geotherm.cost.inj_prod_well_ratio": 0.5, - "geotherm.cost.inj_pump_cost_per_pump": 0.0, - "geotherm.cost.inj_wells_drilled": 1.60277, - "geotherm.cost.installed_per_capacity": 6262.87, - "geotherm.cost.num_pumps": 4.23155, + "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.num_pumps": 4.231554513190061, "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": 0.0, + "geotherm.cost.plant_per_kW": 1138.155559953614, "geotherm.cost.plant_per_kW.bak": 0.0, "geotherm.cost.plant_per_kW_input": 1800.0, - "geotherm.cost.plant_size": 34078.4, - "geotherm.cost.plant_total": 61341100.0, - "geotherm.cost.plant_total.amount": 61341100.0, + "geotherm.cost.plant_size": 34078.38351844997, + "geotherm.cost.plant_total": 61341090.33320995, + "geotherm.cost.plant_total.amount": 61341090.33320995, "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": 5502940.0, + "geotherm.cost.plm.nonfixed": 4068082.281871928, "geotherm.cost.plm.percent": 3.5, - "geotherm.cost.plm.total": 5502940.0, + "geotherm.cost.plm.total": 4068082.281871928, "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": 24000500.0, - "geotherm.cost.prod_inj_drill": 33091100.0, + "geotherm.cost.prod_drill": 24000498.351711457, + "geotherm.cost.prod_inj_drill": 33091086.74285513, "geotherm.cost.prod_inj_non_drill": 250000.0, - "geotherm.cost.prod_inj_num_wells": 7.67674, - "geotherm.cost.prod_inj_total": 33341100.0, - "geotherm.cost.prod_num_wells": 5.56783, - "geotherm.cost.prod_per_well": 4310560.0, - "geotherm.cost.prod_pump_cost_per_well": 0.0, - "geotherm.cost.prod_req": 4.23155, - "geotherm.cost.prod_wells_drilled": 4.23155, + "geotherm.cost.prod_inj_num_wells": 7.676745060670093, + "geotherm.cost.prod_inj_total": 33341086.74285513, + "geotherm.cost.prod_num_wells": 5.567834885776397, + "geotherm.cost.prod_per_well": 4310562.156400001, + "geotherm.cost.prod_pump_cost_per_well": 187653.74870500563, + "geotherm.cost.prod_req": 4.231554513190061, + "geotherm.cost.prod_wells_drilled": 5.567834885776397, "geotherm.cost.pump_casing_cost": 0.0, - "geotherm.cost.pump_cost_install": 0.0, - "geotherm.cost.pump_depth": 1123.12, + "geotherm.cost.pump_cost_install": 17929.850444600725, + "geotherm.cost.pump_depth": 1123.1203058328284, "geotherm.cost.pump_fixed": 0.0, "geotherm.cost.pump_installation": 56156.0, - "geotherm.cost.pump_only_cost": 0.0, + "geotherm.cost.pump_only_cost": 151362.5378483016, "geotherm.cost.pump_per_foot": 50.0, "geotherm.cost.pump_per_hp": 12479.2, "geotherm.cost.pump_per_pump": 9155320.0, - "geotherm.cost.pump_size": 733.646, + "geotherm.cost.pump_size": 733.6462176201694, "geotherm.cost.pump_total_per_pump": 9211470.0, - "geotherm.cost.pumping.amount": 40784100.0, + "geotherm.cost.pumping.amount": 3764334.461632321, "geotherm.cost.pumping.amount_specified": 0.0, "geotherm.cost.pumping.calc": 1.0, - "geotherm.cost.pumps_total": 39991500.0, + "geotherm.cost.pumps_total": 1376510.2235483728, "geotherm.cost.recap": 23000000.0, "geotherm.cost.recap_specified": 23000000.0, "geotherm.cost.recap_use_calc": 0.0, @@ -195,18 +195,18 @@ "geotherm.cost.sales_tax.total": 0.0, "geotherm.cost.sales_tax.value": 0.0, "geotherm.cost.stim_non_drill": 6479280.0, - "geotherm.cost.stim_num_wells": 2.10891, - "geotherm.cost.stim_per_well": 398750.0, - "geotherm.cost.stim_total": 7320210.0, + "geotherm.cost.stim_num_wells": 2.1089101748936964, + "geotherm.cost.stim_per_well": 399107.96625, + "geotherm.cost.stim_total": 7320962.850905755, "geotherm.cost.surf_non_drill": 792558.0, - "geotherm.cost.surf_num_wells": 6.34046, - "geotherm.cost.surf_per_well": 125000.0, - "geotherm.cost.surf_total": 792558.0, - "geotherm.cost.total_installed_millions": 187.886, - "geotherm.cost.total_surface_equipment_cost": 0.0, + "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.default_input": 0.0, - "geotherm.delta_pressure_reservoir": 349.212, - "geotherm.delta_pressure_reservoirBar": 24.0773, + "geotherm.delta_pressure_reservoir": 349.21180799999999, + "geotherm.delta_pressure_reservoirBar": 24.077306671007265, "geotherm.egs_ambient_temp": 15.0, "geotherm.errors1": "", "geotherm.errors2": "No message", @@ -219,14 +219,14 @@ "geotherm.lookup.temp_array": [ 0.0 ], - "geotherm.net_output": 30.0, - "geotherm.plant_efficiency_used": 9.22465, + "geotherm.net_output": 30.000000000000058, + "geotherm.plant_efficiency_used": 9.224654672876282, "geotherm.resource.choice": "empty", "geotherm.resource_type": 0.0, "geotherm.resource_type_name": "0", "geotherm.temp_gradient": 0.0, - "geotherm.total_flow_gpm": 7387.02, - "geotherm.total_flow_kg_per_s": 465.471, + "geotherm.total_flow_gpm": 7387.02471367589, + "geotherm.total_flow_kg_per_s": 465.47099645090676, "geothermal_analysis_period": 30.0, "grid_curtailment": [ 1e38, @@ -8991,7 +8991,7 @@ 1e38 ], "grid_interconnection_limit_kwac": 100000.0, - "gross_output": 34.0784, + "gross_output": 34.07838351844997, "hc_ctl1": 0.0, "hc_ctl2": 0.0, "hc_ctl3": 0.0, @@ -9002,18 +9002,18 @@ "hc_ctl8": 0.0, "hc_ctl9": 0.0, "hr_pl_nlev": 8.0, - "hx_ppi": 0.89067, + "hx_ppi": 0.89066972, "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": 0.0, - "inj_num_pumps": 1.0, + "indirect_pump_cost": 451720.1353958788, + "inj_num_pumps": 2.0, "inj_prod_well_distance": 1500.0, - "inj_pump_cost": 372124.0, - "inj_pump_hp": 1791.37, + "inj_pump_cost": 582443.1562986727, + "inj_pump_hp": 2364.740612217064, "inj_well_diam": 12.25, "injectivity_index": 3000.0, "is_advanced": 0.0, @@ -9025,23 +9025,23 @@ "nameplate": 30000.0, "num_fractures": 6.0, "num_wells": 3.0, - "num_wells_getem": 4.23155, - "num_wells_getem_inj": 1.60277, + "num_wells_getem": 4.231554513190061, + "num_wells_getem_inj": 1.602771732919209, "pb_bd_frac": 0.013, "plant_efficiency_input": 80.0, "ppi_base_year": 0.0, - "process_equip_ppi": 0.884044, - "prod_pump_cost": 640514.0, + "process_equip_ppi": 0.884044412, + "prod_pump_cost": 794067.0672497001, "prod_well_choice": 0.0, "pump_casing_total_cost": 38978900.0, - "pump_depth": 1123.12, + "pump_depth": 1123.1203058328284, "pump_efficiency": 67.5, - "pump_ppi": 0.853394, - "pump_size_hp": 733.646, - "pump_work": 4.07838, - "pump_work_watthr_lb": 1.10397, - "pumpwork_inj": 0.47733, - "pumpwork_prod": 0.626645, + "pump_ppi": 0.853394181, + "pump_size_hp": 733.6462176201694, + "pump_work": 4.078383518449912, + "pump_work_watthr_lb": 1.1039748866281274, + "pumpwork_inj": 0.47733005904897299, + "pumpwork_prod": 0.6266448275791545, "q_sby_frac": 0.2, "reservoir_height": 100.0, "reservoir_model_inputs": [ @@ -9539,35 +9539,35 @@ "startup_time": 1.0, "state": "-", "station_id": "258971", - "steel_ppi": 1.12883, + "steel_ppi": 1.128834356, "step": 3600.0, "stim_success_rate": 0.0, "stimulation_type": 0.0, "subsurface_water_loss": 2.0, - "system_capacity": 34078.4, + "system_capacity": 34078.38351844997, "system_recapitalization_cost": 23000000.0, "system_use_lifetime_output": 0.0, "system_use_recapitalization": 1.0, "temp_decline_max": 30.0, "temp_decline_rate": 0.5, - "total_direct_cost": 157227000.0, - "total_indirect_cost": 30659200.0, - "total_installed_cost": 187886000.0, - "turbine_ppi": 0.88285, + "total_direct_cost": 116230922.33919795, + "total_indirect_cost": 22665029.8561436, + "total_installed_cost": 138895952.19534157, + "turbine_ppi": 0.882850242, "tz": -8.0, "ui_calculations_only": 0.0, - "ui_capital_cost_reference": 187886000.0, - "ui_cfin": 1.03858, - "ui_crf": 0.0842662, + "ui_capital_cost_reference": 138895952.19534157, + "ui_cfin": 1.072918743490632, + "ui_crf": 0.08426619052849123, "ui_fcr_input_option": 1.0, "ui_fixed_charge_rate": 0.098, - "ui_ireal": 0.0439024, + "ui_ireal": 0.043902439024390508, "ui_operating_cost_fixed": 6087700.0, - "ui_pfin": 1.07509, + "ui_pfin": 1.0750912546188594, "ui_step_minutes": 60.0, - "ui_system_capacity": 34078.4, + "ui_system_capacity": 34078.38351844997, "ui_variable_operating_cost": 0.0, - "ui_wacc": 0.0558439, + "ui_wacc": 0.055843902439024487, "use_specific_weather_file": 0.0, "use_weather_file_conditions": 0.0, "user_specified_weather_file": "", diff --git a/deploy/runtime/defaults/Geothermal Power_Leveraged Partnership Flip.json b/deploy/runtime/defaults/Geothermal Power_Leveraged Partnership Flip.json index 7377dcd19..19bdbe9bc 100644 --- a/deploy/runtime/defaults/Geothermal Power_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/Geothermal Power_Leveraged Partnership Flip.json @@ -42,7 +42,11 @@ "annual_tdry": 24.0951, "annual_twet": NaN, "annual_wspd": 2.28094, - "baseline_cost": 0.0, + "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, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "casing_size": 9.625, @@ -72,8 +76,8 @@ "cbi_uti_tax_sta": 1.0, "chk_update_peaks": 0.0, "city": "-", - "const_per_interest1": 12659600.0, - "const_per_interest2": 8180080.0, + "const_per_interest1": 9586431.507212269, + "const_per_interest2": 6194309.589275619, "const_per_interest3": 0.0, "const_per_interest4": 0.0, "const_per_interest5": 0.0, @@ -82,7 +86,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 20839700.0, + "const_per_interest_total": 15780741.096487888, "const_per_months1": 60.0, "const_per_months2": 24.0, "const_per_months3": 0.0, @@ -99,14 +103,14 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 77905500.0, - "const_per_principal2": 116858000.0, + "const_per_principal1": 58993424.6597678, + "const_per_principal2": 88490136.9896517, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 194764000.0, - "const_per_total1": 13438700.0, - "const_per_total2": 10517200.0, + "const_per_principal_total": 147483561.6494195, + "const_per_total1": 10176365.753809946, + "const_per_total2": 7964112.329068653, "const_per_total3": 0.0, "const_per_total4": 0.0, "const_per_total5": 0.0, @@ -115,15 +119,15 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 23955900.0, - "construction_ppi": 0.790556, + "construction_financing_cost": 18140478.082878598, + "construction_ppi": 0.790555556, "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": 1550120.0, - "cost_dev_fee_value": 5842910.0, + "cost_dev_fee_tax_liability": 1173821.6671677298, + "cost_dev_fee_value": 4424506.849482585, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "country": "-", @@ -137,33 +141,61 @@ ], "delta_pressure_equip": 40.0, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 147483561.6494195, + 100.0, + 1.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -171,6 +203,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -9597,7 +9630,7 @@ "elev": 82.0, "en_electricity_rates": 0.0, "enable_interconnection_limit": 0.0, - "engineering_ppi": 0.77988, + "engineering_ppi": 0.779879622, "equip1_reserve_cost": 0.0, "equip1_reserve_freq": 12.0, "equip2_reserve_cost": 0.0, @@ -9629,111 +9662,111 @@ "geotherm.avg_reservoir_temp": 200.0, "geotherm.avg_reservoir_tempF": 392.0, "geotherm.basecase_choice": 0.0, - "geotherm.bottom_hole_pressure": 2362.81, - "geotherm.bottom_hole_pressureBar": 162.91, + "geotherm.bottom_hole_pressure": 2362.8117253807779, + "geotherm.bottom_hole_pressureBar": 162.91013423533719, "geotherm.conversion_type_name": "0", - "geotherm.cost.capital_total": 150606000.0, - "geotherm.cost.conf_drill": 20690700.0, + "geotherm.cost.capital_total": 114637895.43432988, + "geotherm.cost.conf_drill": 20690698.350720005, "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": 20940700.0, + "geotherm.cost.conf_total": 20940698.350720005, "geotherm.cost.confirm_wells_num": 2.0, "geotherm.cost.confirm_wells_percent": 50.0, - "geotherm.cost.contingency": 12376100.0, + "geotherm.cost.contingency": 8779310.96685797, "geotherm.cost.contingency_percent": 10.0, "geotherm.cost.contingency_percent2": 0.0, - "geotherm.cost.drilling.amount": 52235600.0, - "geotherm.cost.drilling.amount_calc": 0.0, + "geotherm.cost.drilling.amount": 52086870.48232172, + "geotherm.cost.drilling.amount_calc": 52086870.48232172, "geotherm.cost.drilling.amount_specified": 0.0, "geotherm.cost.drilling.calc": 1.0, "geotherm.cost.epc.fixed": 0.0, - "geotherm.cost.epc.nonfixed": 19557900.0, + "geotherm.cost.epc.nonfixed": 14810064.768142544, "geotherm.cost.epc.percent": 12.0, - "geotherm.cost.epc.total": 19557900.0, - "geotherm.cost.expl_drill": 2155280.0, + "geotherm.cost.epc.total": 14810064.768142544, + "geotherm.cost.expl_drill": 2155281.0782000005, "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": 2155280.0, - "geotherm.cost.expl_total": 2905280.0, + "geotherm.cost.expl_per_well": 2155281.0782000005, + "geotherm.cost.expl_total": 2905281.0782000005, "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": 15078600.0, - "geotherm.cost.inj_num_wells": 3.49806, - "geotherm.cost.inj_per_well": 4310560.0, + "geotherm.cost.inj_drill": 15078623.150135128, + "geotherm.cost.inj_num_wells": 3.4980641974382657, + "geotherm.cost.inj_per_well": 4310562.156400001, "geotherm.cost.inj_prod_well_ratio": 0.75, - "geotherm.cost.inj_pump_cost_per_pump": 0.0, - "geotherm.cost.inj_wells_drilled": 2.65853, - "geotherm.cost.installed_per_capacity": 6492.13, - "geotherm.cost.num_pumps": 4.07451, + "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.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": 0.0, + "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": 32813.6, - "geotherm.cost.plant_total": 59064500.0, - "geotherm.cost.plant_total.amount": 59064500.0, + "geotherm.cost.plant_size": 32813.60319442342, + "geotherm.cost.plant_total": 59064485.74996216, + "geotherm.cost.plant_total.amount": 59064485.74996216, "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": 5704380.0, + "geotherm.cost.plm.nonfixed": 4319602.224041575, "geotherm.cost.plm.percent": 3.5, - "geotherm.cost.plm.total": 5704380.0, + "geotherm.cost.plm.total": 4319602.224041575, "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": 11766200.0, - "geotherm.cost.prod_inj_drill": 26844800.0, + "geotherm.cost.prod_drill": 11766162.61561506, + "geotherm.cost.prod_inj_drill": 26844785.76575019, "geotherm.cost.prod_inj_non_drill": 150000.0, - "geotherm.cost.prod_inj_num_wells": 6.22768, - "geotherm.cost.prod_inj_total": 26994800.0, - "geotherm.cost.prod_num_wells": 2.72961, - "geotherm.cost.prod_per_well": 4310560.0, - "geotherm.cost.prod_pump_cost_per_well": 0.0, - "geotherm.cost.prod_req": 4.07451, - "geotherm.cost.prod_wells_drilled": 2.07451, + "geotherm.cost.prod_inj_num_wells": 6.227676296441533, + "geotherm.cost.prod_inj_total": 26994785.76575019, + "geotherm.cost.prod_num_wells": 2.729612099003268, + "geotherm.cost.prod_per_well": 4310562.156400001, + "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, - "geotherm.cost.pump_cost_install": 0.0, - "geotherm.cost.pump_depth": 1123.12, + "geotherm.cost.pump_cost_install": 17929.850444600725, + "geotherm.cost.pump_depth": 1123.1203058328284, "geotherm.cost.pump_fixed": 0.0, "geotherm.cost.pump_installation": 56156.0, - "geotherm.cost.pump_only_cost": 0.0, + "geotherm.cost.pump_only_cost": 151362.5378483016, "geotherm.cost.pump_per_foot": 50.0, "geotherm.cost.pump_per_hp": 12479.2, "geotherm.cost.pump_per_pump": 9155320.0, - "geotherm.cost.pump_size": 733.646, + "geotherm.cost.pump_size": 733.6462176201694, "geotherm.cost.pump_total_per_pump": 9211470.0, - "geotherm.cost.pumping.amount": 39306000.0, + "geotherm.cost.pumping.amount": 3486539.2020460015, "geotherm.cost.pumping.amount_specified": 0.0, "geotherm.cost.pumping.calc": 1.0, - "geotherm.cost.pumps_total": 38359400.0, - "geotherm.cost.recap": 86841500.0, + "geotherm.cost.pumps_total": 993103.4563452428, + "geotherm.cost.recap": 50603638.61427067, "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": 6519290.0, + "geotherm.cost.sales_tax.total": 4936688.256047514, "geotherm.cost.sales_tax.value": 5.0, "geotherm.cost.stim_non_drill": 0.0, - "geotherm.cost.stim_num_wells": 3.49806, - "geotherm.cost.stim_per_well": 398750.0, - "geotherm.cost.stim_total": 1394850.0, + "geotherm.cost.stim_num_wells": 3.4980641974382657, + "geotherm.cost.stim_per_well": 399107.96625, + "geotherm.cost.stim_total": 1396105.2876515247, "geotherm.cost.surf_non_drill": 946571.0, - "geotherm.cost.surf_num_wells": 7.57257, - "geotherm.cost.surf_per_well": 125000.0, - "geotherm.cost.surf_total": 946571.0, - "geotherm.cost.total_installed_millions": 194.764, - "geotherm.cost.total_surface_equipment_cost": 0.0, + "geotherm.cost.surf_num_wells": 8.227676296441534, + "geotherm.cost.surf_per_well": 252203.77743260235, + "geotherm.cost.surf_total": 2075051.0414552384, + "geotherm.cost.total_installed_millions": 147.4835616494195, + "geotherm.cost.total_surface_equipment_cost": 2303558.3237952084, "geotherm.default_input": 0.0, - "geotherm.delta_pressure_reservoir": 349.212, - "geotherm.delta_pressure_reservoirBar": 24.0773, + "geotherm.delta_pressure_reservoir": 349.21180799999999, + "geotherm.delta_pressure_reservoirBar": 24.077306671007265, "geotherm.egs_ambient_temp": 15.0, "geotherm.errors1": "", "geotherm.errors2": "No message", @@ -9746,14 +9779,14 @@ "geotherm.lookup.temp_array": [ 0.0 ], - "geotherm.net_output": 30.0, - "geotherm.plant_efficiency_used": 9.22465, + "geotherm.net_output": 30.000000000000055, + "geotherm.plant_efficiency_used": 9.224654672876282, "geotherm.resource.choice": "empty", "geotherm.resource_type": 0.0, "geotherm.resource_type_name": "0", "geotherm.temp_gradient": 0.0, - "geotherm.total_flow_gpm": 7112.86, - "geotherm.total_flow_kg_per_s": 448.196, + "geotherm.total_flow_gpm": 7112.863719334803, + "geotherm.total_flow_kg_per_s": 448.1955714766732, "geothermal_analysis_period": 25.0, "grid_curtailment": [ 1e38, @@ -18518,7 +18551,7 @@ 1e38 ], "grid_interconnection_limit_kwac": 100000.0, - "gross_output": 32.8136, + "gross_output": 32.81360319442342, "hc_ctl1": 0.0, "hc_ctl2": 0.0, "hc_ctl3": 0.0, @@ -18529,7 +18562,7 @@ "hc_ctl8": 0.0, "hc_ctl9": 0.0, "hr_pl_nlev": 8.0, - "hx_ppi": 0.89067, + "hx_ppi": 0.89066972, "hybrid_dispatch_schedule": "111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111", "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, @@ -18580,17 +18613,24 @@ "in_location_options": 0.0, "in_nsrdb_options": 0.0, "in_time_step": 0.0, - "indirect_pump_cost": 0.0, + "indirect_pump_cost": 418384.70424552049, "inflation_rate": 2.5, "inj_num_pumps": 1.0, "inj_prod_well_distance": 1500.0, - "inj_pump_cost": 210484.0, - "inj_pump_hp": 681.937, + "inj_pump_cost": 228507.28233996986, + "inj_pump_hp": 783.8610732526882, "inj_well_diam": 12.25, "injectivity_index": 3000.0, "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 147483561.6494195, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 100.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 100.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -18604,6 +18644,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19269,11 +19310,13 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nameplate": 30000.0, - "nominal_discount_rate": 9.06, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "num_fractures": 6.0, "num_wells": 3.0, - "num_wells_getem": 4.07451, - "num_wells_getem_inj": 2.65853, + "num_wells_getem": 4.074505195242484, + "num_wells_getem_inj": 2.6585287900530818, "om_capacity": [ 175.0 ], @@ -19328,12 +19371,12 @@ ], "ppa_soln_mode": 1.0, "ppi_base_year": 0.0, - "process_equip_ppi": 0.884044, - "prod_pump_cost": 616742.0, + "process_equip_ppi": 0.884044412, + "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": 194764000.0, + "property_assessed_value": 147483561.6494195, "property_tax_rate": 1.0, "ptc_fed_amount": [ 0.0 @@ -19346,14 +19389,14 @@ "ptc_sta_escal": 0.0, "ptc_sta_term": 10.0, "pump_casing_total_cost": 37532200.0, - "pump_depth": 1123.12, + "pump_depth": 1123.1203058328284, "pump_efficiency": 67.5, - "pump_ppi": 0.853394, - "pump_size_hp": 733.646, - "pump_work": 2.8136, - "pump_work_watthr_lb": 0.790968, - "pumpwork_inj": 0.164323, - "pumpwork_prod": 0.626645, + "pump_ppi": 0.853394181, + "pump_size_hp": 733.6462176201694, + "pump_work": 2.8136031944233679, + "pump_work_watthr_lb": 0.7909682365960984, + "pumpwork_inj": 0.1643234090169439, + "pumpwork_prod": 0.6266448275791545, "q_sby_frac": 0.2, "rate_escalation": [ 0.0 @@ -19852,7 +19895,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "blythe_ca_33.617773_-114.588261_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "blythe_ca_33.617773_-114.588261_psmv3_60_tmy", @@ -19869,13 +19916,17 @@ 7.0 ], "station_id": "258971", - "steel_ppi": 1.12883, + "steel_ppi": 1.128834356, "step": 3600.0, "stim_success_rate": 0.0, "stimulation_type": 0.0, "subsurface_water_loss": 2.0, - "system_capacity": 32813.6, - "system_recapitalization_cost": 86841500.0, + "system_capacity": 32813.60319442342, + "system_itc_basis_cost": 147483561.6494195, + "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_use_lifetime_output": 1.0, "system_use_recapitalization": 1.0, "tax_investor_equity_percent": 98.0, @@ -19888,16 +19939,23 @@ "term_int_rate": 7.0, "term_tenor": 18.0, "tod_library": "Uniform Dispatch", - "total_direct_cost": 162982000.0, - "total_getem_om_cost": 42468700.0, - "total_indirect_cost": 31781500.0, - "total_installed_cost": 194764000.0, - "turbine_ppi": 0.88285, + "total_direct_cost": 123417206.40118785, + "total_getem_om_cost": 4126410.046074844, + "total_indirect_cost": 24066355.24823163, + "total_installed_cost": 147483561.6494195, + "turbine_ppi": 0.882850242, "tz": -8.0, "ui_calculations_only": 0.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, - "ui_wacc": 7.10145, + "ui_wacc": 7.101450000000001, "ur_annual_min_charge": 0.0, "ur_billing_demand_is_shown": 0.0, "ur_billing_demand_lookback_percentages": [ diff --git a/deploy/runtime/defaults/Geothermal Power_Merchant Plant.json b/deploy/runtime/defaults/Geothermal Power_Merchant Plant.json index 82d3cc64c..2d152a4ae 100644 --- a/deploy/runtime/defaults/Geothermal Power_Merchant Plant.json +++ b/deploy/runtime/defaults/Geothermal Power_Merchant Plant.json @@ -42,7 +42,11 @@ "annual_tdry": 16.9747, "annual_twet": NaN, "annual_wspd": 2.26213, - "baseline_cost": 0.0, + "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, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "cambium_escalation": 0.0, @@ -80,8 +84,8 @@ "cbi_uti_tax_sta": 1.0, "chk_update_peaks": 0.0, "city": "-", - "const_per_interest1": 12659600.0, - "const_per_interest2": 8180080.0, + "const_per_interest1": 9586431.507212269, + "const_per_interest2": 6194309.589275619, "const_per_interest3": 0.0, "const_per_interest4": 0.0, "const_per_interest5": 0.0, @@ -90,7 +94,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 20839700.0, + "const_per_interest_total": 15780741.096487888, "const_per_months1": 60.0, "const_per_months2": 24.0, "const_per_months3": 0.0, @@ -107,14 +111,14 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 77905500.0, - "const_per_principal2": 116858000.0, + "const_per_principal1": 58993424.6597678, + "const_per_principal2": 88490136.9896517, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 194764000.0, - "const_per_total1": 13438700.0, - "const_per_total2": 10517200.0, + "const_per_principal_total": 147483561.6494195, + "const_per_total1": 10176365.753809946, + "const_per_total2": 7964112.329068653, "const_per_total3": 0.0, "const_per_total4": 0.0, "const_per_total5": 0.0, @@ -123,8 +127,8 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 23955900.0, - "construction_ppi": 0.790556, + "construction_financing_cost": 18140478.082878598, + "construction_ppi": 0.790555556, "conversion_subtype": 0.0, "conversion_type": 0.0, "cost_debt_closing": 0.0, @@ -140,7 +144,7 @@ ], "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, - "cp_system_nameplate": 32.8136, + "cp_system_nameplate": 32.81360319442342, "dT_cw_ref": 10.0, "debt_message": "", "debt_option": 1.0, @@ -151,33 +155,61 @@ ], "delta_pressure_equip": 40.0, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 147483561.6494195, + 100.0, + 1.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -185,6 +217,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -204,7 +237,7 @@ "elev": 561.0, "en_electricity_rates": 0.0, "enable_interconnection_limit": 0.0, - "engineering_ppi": 0.77988, + "engineering_ppi": 0.779879622, "equip1_reserve_cost": 0.0, "equip1_reserve_freq": 12.0, "equip2_reserve_cost": 0.0, @@ -235,111 +268,111 @@ "geotherm.avg_reservoir_temp": 200.0, "geotherm.avg_reservoir_tempF": 392.0, "geotherm.basecase_choice": 0.0, - "geotherm.bottom_hole_pressure": 2362.81, - "geotherm.bottom_hole_pressureBar": 162.91, + "geotherm.bottom_hole_pressure": 2362.8117253807779, + "geotherm.bottom_hole_pressureBar": 162.91013423533719, "geotherm.conversion_type_name": "0", - "geotherm.cost.capital_total": 150606000.0, - "geotherm.cost.conf_drill": 20690700.0, + "geotherm.cost.capital_total": 114637895.43432988, + "geotherm.cost.conf_drill": 20690698.350720005, "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": 20940700.0, + "geotherm.cost.conf_total": 20940698.350720005, "geotherm.cost.confirm_wells_num": 2.0, "geotherm.cost.confirm_wells_percent": 50.0, - "geotherm.cost.contingency": 12376100.0, + "geotherm.cost.contingency": 8779310.96685797, "geotherm.cost.contingency_percent": 10.0, "geotherm.cost.contingency_percent2": 0.0, - "geotherm.cost.drilling.amount": 52235600.0, - "geotherm.cost.drilling.amount_calc": 0.0, + "geotherm.cost.drilling.amount": 52086870.48232172, + "geotherm.cost.drilling.amount_calc": 52086870.48232172, "geotherm.cost.drilling.amount_specified": 0.0, "geotherm.cost.drilling.calc": 1.0, "geotherm.cost.epc.fixed": 0.0, - "geotherm.cost.epc.nonfixed": 19557900.0, + "geotherm.cost.epc.nonfixed": 14810064.768142544, "geotherm.cost.epc.percent": 12.0, - "geotherm.cost.epc.total": 19557900.0, - "geotherm.cost.expl_drill": 2155280.0, + "geotherm.cost.epc.total": 14810064.768142544, + "geotherm.cost.expl_drill": 2155281.0782000005, "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": 2155280.0, - "geotherm.cost.expl_total": 2905280.0, + "geotherm.cost.expl_per_well": 2155281.0782000005, + "geotherm.cost.expl_total": 2905281.0782000005, "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": 15078600.0, - "geotherm.cost.inj_num_wells": 3.49806, - "geotherm.cost.inj_per_well": 4310560.0, + "geotherm.cost.inj_drill": 15078623.150135128, + "geotherm.cost.inj_num_wells": 3.4980641974382657, + "geotherm.cost.inj_per_well": 4310562.156400001, "geotherm.cost.inj_prod_well_ratio": 0.75, - "geotherm.cost.inj_pump_cost_per_pump": 0.0, - "geotherm.cost.inj_wells_drilled": 2.65853, - "geotherm.cost.installed_per_capacity": 6492.13, - "geotherm.cost.num_pumps": 4.07451, + "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.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": 0.0, + "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": 32813.6, - "geotherm.cost.plant_total": 59064500.0, - "geotherm.cost.plant_total.amount": 59064500.0, + "geotherm.cost.plant_size": 32813.60319442342, + "geotherm.cost.plant_total": 59064485.74996216, + "geotherm.cost.plant_total.amount": 59064485.74996216, "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": 5704380.0, + "geotherm.cost.plm.nonfixed": 4319602.224041575, "geotherm.cost.plm.percent": 3.5, - "geotherm.cost.plm.total": 5704380.0, + "geotherm.cost.plm.total": 4319602.224041575, "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": 11766200.0, - "geotherm.cost.prod_inj_drill": 26844800.0, + "geotherm.cost.prod_drill": 11766162.61561506, + "geotherm.cost.prod_inj_drill": 26844785.76575019, "geotherm.cost.prod_inj_non_drill": 150000.0, - "geotherm.cost.prod_inj_num_wells": 6.22768, - "geotherm.cost.prod_inj_total": 26994800.0, - "geotherm.cost.prod_num_wells": 2.72961, - "geotherm.cost.prod_per_well": 4310560.0, - "geotherm.cost.prod_pump_cost_per_well": 0.0, - "geotherm.cost.prod_req": 4.07451, - "geotherm.cost.prod_wells_drilled": 2.07451, + "geotherm.cost.prod_inj_num_wells": 6.227676296441533, + "geotherm.cost.prod_inj_total": 26994785.76575019, + "geotherm.cost.prod_num_wells": 2.729612099003268, + "geotherm.cost.prod_per_well": 4310562.156400001, + "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, - "geotherm.cost.pump_cost_install": 0.0, - "geotherm.cost.pump_depth": 1123.12, + "geotherm.cost.pump_cost_install": 17929.850444600725, + "geotherm.cost.pump_depth": 1123.1203058328284, "geotherm.cost.pump_fixed": 0.0, "geotherm.cost.pump_installation": 56156.0, - "geotherm.cost.pump_only_cost": 0.0, + "geotherm.cost.pump_only_cost": 151362.5378483016, "geotherm.cost.pump_per_foot": 50.0, "geotherm.cost.pump_per_hp": 12479.2, "geotherm.cost.pump_per_pump": 9155320.0, - "geotherm.cost.pump_size": 733.646, + "geotherm.cost.pump_size": 733.6462176201694, "geotherm.cost.pump_total_per_pump": 9211470.0, - "geotherm.cost.pumping.amount": 39306000.0, + "geotherm.cost.pumping.amount": 3486539.2020460015, "geotherm.cost.pumping.amount_specified": 0.0, "geotherm.cost.pumping.calc": 1.0, - "geotherm.cost.pumps_total": 38359400.0, - "geotherm.cost.recap": 86841500.0, + "geotherm.cost.pumps_total": 993103.4563452428, + "geotherm.cost.recap": 50603638.61427067, "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": 6519290.0, + "geotherm.cost.sales_tax.total": 4936688.256047514, "geotherm.cost.sales_tax.value": 5.0, "geotherm.cost.stim_non_drill": 0.0, - "geotherm.cost.stim_num_wells": 3.49806, - "geotherm.cost.stim_per_well": 398750.0, - "geotherm.cost.stim_total": 1394850.0, + "geotherm.cost.stim_num_wells": 3.4980641974382657, + "geotherm.cost.stim_per_well": 399107.96625, + "geotherm.cost.stim_total": 1396105.2876515247, "geotherm.cost.surf_non_drill": 946571.0, - "geotherm.cost.surf_num_wells": 7.57257, - "geotherm.cost.surf_per_well": 125000.0, - "geotherm.cost.surf_total": 946571.0, - "geotherm.cost.total_installed_millions": 194.764, - "geotherm.cost.total_surface_equipment_cost": 0.0, + "geotherm.cost.surf_num_wells": 8.227676296441534, + "geotherm.cost.surf_per_well": 252203.77743260235, + "geotherm.cost.surf_total": 2075051.0414552384, + "geotherm.cost.total_installed_millions": 147.4835616494195, + "geotherm.cost.total_surface_equipment_cost": 2303558.3237952084, "geotherm.default_input": 0.0, - "geotherm.delta_pressure_reservoir": 349.212, - "geotherm.delta_pressure_reservoirBar": 24.0773, + "geotherm.delta_pressure_reservoir": 349.21180799999999, + "geotherm.delta_pressure_reservoirBar": 24.077306671007265, "geotherm.egs_ambient_temp": 15.0, "geotherm.errors1": "", "geotherm.errors2": "No message", @@ -352,14 +385,14 @@ "geotherm.lookup.temp_array": [ 0.0 ], - "geotherm.net_output": 30.0, - "geotherm.plant_efficiency_used": 9.22465, + "geotherm.net_output": 30.000000000000055, + "geotherm.plant_efficiency_used": 9.224654672876282, "geotherm.resource.choice": "empty", "geotherm.resource_type": 0.0, "geotherm.resource_type_name": "0", "geotherm.temp_gradient": 0.0, - "geotherm.total_flow_gpm": 7112.86, - "geotherm.total_flow_kg_per_s": 448.196, + "geotherm.total_flow_gpm": 7112.863719334803, + "geotherm.total_flow_kg_per_s": 448.1955714766732, "geothermal_analysis_period": 25.0, "grid_curtailment": [ 1e38, @@ -9124,7 +9157,7 @@ 1e38 ], "grid_interconnection_limit_kwac": 100000.0, - "gross_output": 32.8136, + "gross_output": 32.81360319442342, "hc_ctl1": 0.0, "hc_ctl2": 0.0, "hc_ctl3": 0.0, @@ -9135,7 +9168,7 @@ "hc_ctl8": 0.0, "hc_ctl9": 0.0, "hr_pl_nlev": 8.0, - "hx_ppi": 0.89067, + "hx_ppi": 0.89066972, "hybrid_dispatch_schedule": "111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111", "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, @@ -9186,17 +9219,24 @@ "in_location_options": 0.0, "in_nsrdb_options": 0.0, "in_time_step": 0.0, - "indirect_pump_cost": 0.0, + "indirect_pump_cost": 418384.70424552049, "inflation_rate": 2.5, "inj_num_pumps": 1.0, "inj_prod_well_distance": 1500.0, - "inj_pump_cost": 210484.0, - "inj_pump_hp": 681.937, + "inj_pump_cost": 228507.28233996986, + "inj_pump_hp": 783.8610732526882, "inj_well_diam": 12.25, "injectivity_index": 3000.0, "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 147483561.6494195, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 100.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 100.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -9210,6 +9250,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -666361,11 +666402,13 @@ "mp_error_msg": "", "mp_market_percent_gen": 100.0, "nameplate": 30000.0, - "nominal_discount_rate": 9.06, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "num_fractures": 6.0, "num_wells": 3.0, - "num_wells_getem": 4.07451, - "num_wells_getem_inj": 2.65853, + "num_wells_getem": 4.074505195242484, + "num_wells_getem_inj": 2.6585287900530818, "om_capacity": [ 175.0 ], @@ -666414,12 +666457,12 @@ "pbi_uti_term": 0.0, "plant_efficiency_input": 80.0, "ppi_base_year": 0.0, - "process_equip_ppi": 0.884044, - "prod_pump_cost": 616742.0, + "process_equip_ppi": 0.884044412, + "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": 194764000.0, + "property_assessed_value": 147483561.6494195, "property_tax_rate": 1.0, "ptc_fed_amount": [ 0.0 @@ -666432,14 +666475,14 @@ "ptc_sta_escal": 0.0, "ptc_sta_term": 10.0, "pump_casing_total_cost": 37532200.0, - "pump_depth": 1123.12, + "pump_depth": 1123.1203058328284, "pump_efficiency": 67.5, - "pump_ppi": 0.853394, - "pump_size_hp": 733.646, - "pump_work": 2.8136, - "pump_work_watthr_lb": 0.790968, - "pumpwork_inj": 0.164323, - "pumpwork_prod": 0.626645, + "pump_ppi": 0.853394181, + "pump_size_hp": 733.6462176201694, + "pump_work": 2.8136031944233679, + "pump_work_watthr_lb": 0.7909682365960984, + "pumpwork_inj": 0.1643234090169439, + "pumpwork_prod": 0.6266448275791545, "q_sby_frac": 0.2, "rate_escalation": [ 0.0 @@ -666939,7 +666982,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy", @@ -666955,30 +667002,41 @@ 7.0 ], "station_id": "91486", - "steel_ppi": 1.12883, + "steel_ppi": 1.128834356, "step": 3600.0, "stim_success_rate": 0.0, "stimulation_type": 0.0, "subsurface_water_loss": 2.0, - "system_capacity": 32813.6, - "system_recapitalization_cost": 86841500.0, + "system_capacity": 32813.60319442342, + "system_itc_basis_cost": 147483561.6494195, + "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_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": 162982000.0, - "total_getem_om_cost": 42468700.0, - "total_indirect_cost": 31781500.0, - "total_installed_cost": 194764000.0, - "turbine_ppi": 0.88285, + "total_direct_cost": 123417206.40118785, + "total_getem_om_cost": 4126410.046074844, + "total_indirect_cost": 24066355.24823163, + "total_installed_cost": 147483561.6494195, + "turbine_ppi": 0.882850242, "tz": -8.0, "ui_calculations_only": 0.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ui_system_nameplate_standalone": 0.0, - "ui_wacc": 7.10145, + "ui_wacc": 7.101450000000001, "ur_annual_min_charge": 0.0, "ur_billing_demand_is_shown": 0.0, "ur_billing_demand_lookback_percentages": [ diff --git a/deploy/runtime/defaults/Geothermal Power_None.json b/deploy/runtime/defaults/Geothermal Power_None.json index ddfd767ab..a149963cb 100644 --- a/deploy/runtime/defaults/Geothermal Power_None.json +++ b/deploy/runtime/defaults/Geothermal Power_None.json @@ -74,8 +74,8 @@ "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.conf_num_wells": 0.0, "geotherm.cost.confirm_wells_num": 0.0, @@ -84,14 +84,14 @@ "geotherm.cost.inj_cost_curve_welldiam": 0.0, "geotherm.cost.inj_cost_curve_welltype": 0.0, "geotherm.cost.inj_prod_well_ratio": 0.5, - "geotherm.cost.inj_wells_drilled": 1.602771732919209, + "geotherm.cost.inj_wells_drilled": 2.1089101748936964, "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_req": 4.231554513190061, - "geotherm.cost.prod_wells_drilled": 4.231554513190061, + "geotherm.cost.prod_wells_drilled": 5.567834885776397, "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": "", @@ -8895,7 +8895,7 @@ "in_nsrdb_options": 0.0, "in_time_step": 0.0, "inj_prod_well_distance": 1500.0, - "inj_pump_hp": 1791.3697659493394, + "inj_pump_hp": 2364.740612217064, "inj_well_diam": 12.25, "injectivity_index": 3000.0, "is_advanced": 0.0, diff --git a/deploy/runtime/defaults/Geothermal Power_Sale Leaseback.json b/deploy/runtime/defaults/Geothermal Power_Sale Leaseback.json index fe59752f8..b3041e5a4 100644 --- a/deploy/runtime/defaults/Geothermal Power_Sale Leaseback.json +++ b/deploy/runtime/defaults/Geothermal Power_Sale Leaseback.json @@ -42,7 +42,11 @@ "annual_tdry": 24.0951, "annual_twet": NaN, "annual_wspd": 2.28094, - "baseline_cost": 0.0, + "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, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "casing_size": 9.625, @@ -72,8 +76,8 @@ "cbi_uti_tax_sta": 1.0, "chk_update_peaks": 0.0, "city": "-", - "const_per_interest1": 12659600.0, - "const_per_interest2": 8180080.0, + "const_per_interest1": 9586431.507212269, + "const_per_interest2": 6194309.589275619, "const_per_interest3": 0.0, "const_per_interest4": 0.0, "const_per_interest5": 0.0, @@ -82,7 +86,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 20839700.0, + "const_per_interest_total": 15780741.096487888, "const_per_months1": 60.0, "const_per_months2": 24.0, "const_per_months3": 0.0, @@ -99,14 +103,14 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 77905500.0, - "const_per_principal2": 116858000.0, + "const_per_principal1": 58993424.6597678, + "const_per_principal2": 88490136.9896517, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 194764000.0, - "const_per_total1": 13438700.0, - "const_per_total2": 10517200.0, + "const_per_principal_total": 147483561.6494195, + "const_per_total1": 10176365.753809946, + "const_per_total2": 7964112.329068653, "const_per_total3": 0.0, "const_per_total4": 0.0, "const_per_total5": 0.0, @@ -115,13 +119,13 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 23955900.0, - "construction_ppi": 0.790556, + "construction_financing_cost": 18140478.082878598, + "construction_ppi": 0.790555556, "conversion_subtype": 0.0, "conversion_type": 0.0, "cost_dev_fee_percent": 3.0, - "cost_dev_fee_tax_liability": 1550120.0, - "cost_dev_fee_value": 5842910.0, + "cost_dev_fee_tax_liability": 1173821.6671677298, + "cost_dev_fee_value": 4424506.849482585, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "country": "-", @@ -132,33 +136,61 @@ ], "delta_pressure_equip": 40.0, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 147483561.6494195, + 100.0, + 1.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -166,6 +198,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -9584,7 +9617,7 @@ "elev": 82.0, "en_electricity_rates": 0.0, "enable_interconnection_limit": 0.0, - "engineering_ppi": 0.77988, + "engineering_ppi": 0.779879622, "equip1_reserve_cost": 0.0, "equip1_reserve_freq": 12.0, "equip2_reserve_cost": 0.0, @@ -9616,111 +9649,111 @@ "geotherm.avg_reservoir_temp": 200.0, "geotherm.avg_reservoir_tempF": 392.0, "geotherm.basecase_choice": 0.0, - "geotherm.bottom_hole_pressure": 2362.81, - "geotherm.bottom_hole_pressureBar": 162.91, + "geotherm.bottom_hole_pressure": 2362.8117253807779, + "geotherm.bottom_hole_pressureBar": 162.91013423533719, "geotherm.conversion_type_name": "0", - "geotherm.cost.capital_total": 150606000.0, - "geotherm.cost.conf_drill": 20690700.0, + "geotherm.cost.capital_total": 114637895.43432988, + "geotherm.cost.conf_drill": 20690698.350720005, "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": 20940700.0, + "geotherm.cost.conf_total": 20940698.350720005, "geotherm.cost.confirm_wells_num": 2.0, "geotherm.cost.confirm_wells_percent": 50.0, - "geotherm.cost.contingency": 12376100.0, + "geotherm.cost.contingency": 8779310.96685797, "geotherm.cost.contingency_percent": 10.0, "geotherm.cost.contingency_percent2": 0.0, - "geotherm.cost.drilling.amount": 52235600.0, - "geotherm.cost.drilling.amount_calc": 0.0, + "geotherm.cost.drilling.amount": 52086870.48232172, + "geotherm.cost.drilling.amount_calc": 52086870.48232172, "geotherm.cost.drilling.amount_specified": 0.0, "geotherm.cost.drilling.calc": 1.0, "geotherm.cost.epc.fixed": 0.0, - "geotherm.cost.epc.nonfixed": 19557900.0, + "geotherm.cost.epc.nonfixed": 14810064.768142544, "geotherm.cost.epc.percent": 12.0, - "geotherm.cost.epc.total": 19557900.0, - "geotherm.cost.expl_drill": 2155280.0, + "geotherm.cost.epc.total": 14810064.768142544, + "geotherm.cost.expl_drill": 2155281.0782000005, "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": 2155280.0, - "geotherm.cost.expl_total": 2905280.0, + "geotherm.cost.expl_per_well": 2155281.0782000005, + "geotherm.cost.expl_total": 2905281.0782000005, "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": 15078600.0, - "geotherm.cost.inj_num_wells": 3.49806, - "geotherm.cost.inj_per_well": 4310560.0, + "geotherm.cost.inj_drill": 15078623.150135128, + "geotherm.cost.inj_num_wells": 3.4980641974382657, + "geotherm.cost.inj_per_well": 4310562.156400001, "geotherm.cost.inj_prod_well_ratio": 0.75, - "geotherm.cost.inj_pump_cost_per_pump": 0.0, - "geotherm.cost.inj_wells_drilled": 2.65853, - "geotherm.cost.installed_per_capacity": 6492.13, - "geotherm.cost.num_pumps": 4.07451, + "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.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": 0.0, + "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": 32813.6, - "geotherm.cost.plant_total": 59064500.0, - "geotherm.cost.plant_total.amount": 59064500.0, + "geotherm.cost.plant_size": 32813.60319442342, + "geotherm.cost.plant_total": 59064485.74996216, + "geotherm.cost.plant_total.amount": 59064485.74996216, "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": 5704380.0, + "geotherm.cost.plm.nonfixed": 4319602.224041575, "geotherm.cost.plm.percent": 3.5, - "geotherm.cost.plm.total": 5704380.0, + "geotherm.cost.plm.total": 4319602.224041575, "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": 11766200.0, - "geotherm.cost.prod_inj_drill": 26844800.0, + "geotherm.cost.prod_drill": 11766162.61561506, + "geotherm.cost.prod_inj_drill": 26844785.76575019, "geotherm.cost.prod_inj_non_drill": 150000.0, - "geotherm.cost.prod_inj_num_wells": 6.22768, - "geotherm.cost.prod_inj_total": 26994800.0, - "geotherm.cost.prod_num_wells": 2.72961, - "geotherm.cost.prod_per_well": 4310560.0, - "geotherm.cost.prod_pump_cost_per_well": 0.0, - "geotherm.cost.prod_req": 4.07451, - "geotherm.cost.prod_wells_drilled": 2.07451, + "geotherm.cost.prod_inj_num_wells": 6.227676296441533, + "geotherm.cost.prod_inj_total": 26994785.76575019, + "geotherm.cost.prod_num_wells": 2.729612099003268, + "geotherm.cost.prod_per_well": 4310562.156400001, + "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, - "geotherm.cost.pump_cost_install": 0.0, - "geotherm.cost.pump_depth": 1123.12, + "geotherm.cost.pump_cost_install": 17929.850444600725, + "geotherm.cost.pump_depth": 1123.1203058328284, "geotherm.cost.pump_fixed": 0.0, "geotherm.cost.pump_installation": 56156.0, - "geotherm.cost.pump_only_cost": 0.0, + "geotherm.cost.pump_only_cost": 151362.5378483016, "geotherm.cost.pump_per_foot": 50.0, "geotherm.cost.pump_per_hp": 12479.2, "geotherm.cost.pump_per_pump": 9155320.0, - "geotherm.cost.pump_size": 733.646, + "geotherm.cost.pump_size": 733.6462176201694, "geotherm.cost.pump_total_per_pump": 9211470.0, - "geotherm.cost.pumping.amount": 39306000.0, + "geotherm.cost.pumping.amount": 3486539.2020460015, "geotherm.cost.pumping.amount_specified": 0.0, "geotherm.cost.pumping.calc": 1.0, - "geotherm.cost.pumps_total": 38359400.0, - "geotherm.cost.recap": 86841500.0, + "geotherm.cost.pumps_total": 993103.4563452428, + "geotherm.cost.recap": 50603638.61427067, "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": 6519290.0, + "geotherm.cost.sales_tax.total": 4936688.256047514, "geotherm.cost.sales_tax.value": 5.0, "geotherm.cost.stim_non_drill": 0.0, - "geotherm.cost.stim_num_wells": 3.49806, - "geotherm.cost.stim_per_well": 398750.0, - "geotherm.cost.stim_total": 1394850.0, + "geotherm.cost.stim_num_wells": 3.4980641974382657, + "geotherm.cost.stim_per_well": 399107.96625, + "geotherm.cost.stim_total": 1396105.2876515247, "geotherm.cost.surf_non_drill": 946571.0, - "geotherm.cost.surf_num_wells": 7.57257, - "geotherm.cost.surf_per_well": 125000.0, - "geotherm.cost.surf_total": 946571.0, - "geotherm.cost.total_installed_millions": 194.764, - "geotherm.cost.total_surface_equipment_cost": 0.0, + "geotherm.cost.surf_num_wells": 8.227676296441534, + "geotherm.cost.surf_per_well": 252203.77743260235, + "geotherm.cost.surf_total": 2075051.0414552384, + "geotherm.cost.total_installed_millions": 147.4835616494195, + "geotherm.cost.total_surface_equipment_cost": 2303558.3237952084, "geotherm.default_input": 0.0, - "geotherm.delta_pressure_reservoir": 349.212, - "geotherm.delta_pressure_reservoirBar": 24.0773, + "geotherm.delta_pressure_reservoir": 349.21180799999999, + "geotherm.delta_pressure_reservoirBar": 24.077306671007265, "geotherm.egs_ambient_temp": 15.0, "geotherm.errors1": "", "geotherm.errors2": "No message", @@ -9733,14 +9766,14 @@ "geotherm.lookup.temp_array": [ 0.0 ], - "geotherm.net_output": 30.0, - "geotherm.plant_efficiency_used": 9.22465, + "geotherm.net_output": 30.000000000000055, + "geotherm.plant_efficiency_used": 9.224654672876282, "geotherm.resource.choice": "empty", "geotherm.resource_type": 0.0, "geotherm.resource_type_name": "0", "geotherm.temp_gradient": 0.0, - "geotherm.total_flow_gpm": 7112.86, - "geotherm.total_flow_kg_per_s": 448.196, + "geotherm.total_flow_gpm": 7112.863719334803, + "geotherm.total_flow_kg_per_s": 448.1955714766732, "geothermal_analysis_period": 25.0, "grid_curtailment": [ 1e38, @@ -18505,7 +18538,7 @@ 1e38 ], "grid_interconnection_limit_kwac": 100000.0, - "gross_output": 32.8136, + "gross_output": 32.81360319442342, "hc_ctl1": 0.0, "hc_ctl2": 0.0, "hc_ctl3": 0.0, @@ -18516,7 +18549,7 @@ "hc_ctl8": 0.0, "hc_ctl9": 0.0, "hr_pl_nlev": 8.0, - "hx_ppi": 0.89067, + "hx_ppi": 0.89066972, "hybrid_dispatch_schedule": "111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111111", "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, @@ -18567,17 +18600,24 @@ "in_location_options": 0.0, "in_nsrdb_options": 0.0, "in_time_step": 0.0, - "indirect_pump_cost": 0.0, + "indirect_pump_cost": 418384.70424552049, "inflation_rate": 2.5, "inj_num_pumps": 1.0, "inj_prod_well_distance": 1500.0, - "inj_pump_cost": 210484.0, - "inj_pump_hp": 681.937, + "inj_pump_cost": 228507.28233996986, + "inj_pump_hp": 783.8610732526882, "inj_well_diam": 12.25, "injectivity_index": 3000.0, "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 147483561.6494195, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 100.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 100.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -18591,6 +18631,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19255,11 +19296,13 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nameplate": 30000.0, - "nominal_discount_rate": 9.06, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "num_fractures": 6.0, "num_wells": 3.0, - "num_wells_getem": 4.07451, - "num_wells_getem_inj": 2.65853, + "num_wells_getem": 4.074505195242484, + "num_wells_getem_inj": 2.6585287900530818, "om_capacity": [ 175.0 ], @@ -19313,12 +19356,12 @@ ], "ppa_soln_mode": 1.0, "ppi_base_year": 0.0, - "process_equip_ppi": 0.884044, - "prod_pump_cost": 616742.0, + "process_equip_ppi": 0.884044412, + "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": 194764000.0, + "property_assessed_value": 147483561.6494195, "property_tax_rate": 1.0, "ptc_fed_amount": [ 0.0 @@ -19331,14 +19374,14 @@ "ptc_sta_escal": 0.0, "ptc_sta_term": 10.0, "pump_casing_total_cost": 37532200.0, - "pump_depth": 1123.12, + "pump_depth": 1123.1203058328284, "pump_efficiency": 67.5, - "pump_ppi": 0.853394, - "pump_size_hp": 733.646, - "pump_work": 2.8136, - "pump_work_watthr_lb": 0.790968, - "pumpwork_inj": 0.164323, - "pumpwork_prod": 0.626645, + "pump_ppi": 0.853394181, + "pump_size_hp": 733.6462176201694, + "pump_work": 2.8136031944233679, + "pump_work_watthr_lb": 0.7909682365960984, + "pumpwork_inj": 0.1643234090169439, + "pumpwork_prod": 0.6266448275791545, "q_sby_frac": 0.2, "rate_escalation": [ 0.0 @@ -19837,7 +19880,11 @@ "salvage_value": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "blythe_ca_33.617773_-114.588261_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "blythe_ca_33.617773_-114.588261_psmv3_60_tmy", @@ -19846,7 +19893,7 @@ "specified_pump_work_amount": 0.0, "specify_pump_work": 0.0, "sponsor_operating_margin": 20.0, - "sponsor_operating_margin_amount": 656272.0, + "sponsor_operating_margin_amount": 656272.0638884684, "sponsor_operating_margin_escalation": 2.0, "start_day_of_year": 3.335046e-317, "start_day_of_year_tod_ui": 3.335046e-317, @@ -19857,26 +19904,37 @@ 7.0 ], "station_id": "258971", - "steel_ppi": 1.12883, + "steel_ppi": 1.128834356, "step": 3600.0, "stim_success_rate": 0.0, "stimulation_type": 0.0, "subsurface_water_loss": 2.0, - "system_capacity": 32813.6, - "system_recapitalization_cost": 86841500.0, + "system_capacity": 32813.60319442342, + "system_itc_basis_cost": 147483561.6494195, + "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_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": 162982000.0, - "total_getem_om_cost": 42468700.0, - "total_indirect_cost": 31781500.0, - "total_installed_cost": 194764000.0, - "turbine_ppi": 0.88285, + "total_direct_cost": 123417206.40118785, + "total_getem_om_cost": 4126410.046074844, + "total_indirect_cost": 24066355.24823163, + "total_installed_cost": 147483561.6494195, + "turbine_ppi": 0.882850242, "tz": -8.0, "ui_calculations_only": 0.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ur_annual_min_charge": 0.0, diff --git a/deploy/runtime/defaults/Geothermal Power_Single Owner.json b/deploy/runtime/defaults/Geothermal Power_Single Owner.json index cc678c232..57f6360b9 100644 --- a/deploy/runtime/defaults/Geothermal Power_Single Owner.json +++ b/deploy/runtime/defaults/Geothermal Power_Single Owner.json @@ -43,6 +43,10 @@ "annual_twet": 2.88032, "annual_wspd": 5.37725, "baseline_cost": 2614.277065794077, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "casing_size": 9.625, @@ -143,13 +147,39 @@ ], "delta_pressure_equip": 40.0, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 249214457.21311397, + 100.0, + 1.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], "depr_bonus_fed": 0.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, @@ -169,7 +199,9 @@ "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -177,6 +209,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18596,6 +18629,13 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 249214457.21311397, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 100.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 100.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -18609,6 +18649,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19275,6 +19316,8 @@ "months_working_reserve": 6.0, "nameplate": 40000.0, "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "num_fractures": 6.0, "num_wells": 3.0, "num_wells_getem": 5.559196504166177, @@ -19860,7 +19903,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "fargo_nd_46.9_-96.8_mts1_60_tmy.csv", "solar_data_source": "TMY2", "solar_resource": "fargo_nd_46.9_-96.8_mts1_60_tmy", @@ -19883,6 +19930,10 @@ "stimulation_type": 0.0, "subsurface_water_loss": 2.0, "system_capacity": 45106.1880822694, + "system_itc_basis_cost": 249214457.21311397, + "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_use_lifetime_output": 1.0, "system_use_recapitalization": 1.0, @@ -19898,6 +19949,13 @@ "turbine_ppi": 1.541, "tz": -6.0, "ui_calculations_only": 0.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ui_system_nameplate_standalone": 0.0, diff --git a/deploy/runtime/defaults/High-X Concentrating PV_All Equity Partnership Flip.json b/deploy/runtime/defaults/High-X Concentrating PV_All Equity Partnership Flip.json index 89fce3f92..becc4c8a8 100644 --- a/deploy/runtime/defaults/High-X Concentrating PV_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/High-X Concentrating PV_All Equity Partnership Flip.json @@ -9044,6 +9044,10 @@ 1.0 ] ], + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "cbi_fed_amount": 0.0, @@ -9126,33 +9130,61 @@ 0.5 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 92.0, - "depr_alloc_none": 1.5, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 6121581.087924454, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -9160,6 +9192,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -27361,7 +27394,7 @@ "hcpv.array.nameplate": 1126.6579567409168, "hcpv.array.overall_est_eff": 24.79889934258717, "hcpv.array.packing_factor": 6.0, - "hcpv.array.single_tracker_nameplate": 56.33289783704584, + "hcpv.array.single_tracker_nameplate": 56.332897837045837, "hcpv.array.total_land_area": 6.226920000000002, "hcpv.array.tracker_power": 1126.6579567409168, "hcpv.cost.bos_equip.totalcost": 371797.12572450257, @@ -27382,7 +27415,7 @@ "hcpv.cost.install_labor_fixed": 0.0, "hcpv.cost.install_labor_perarea": 0.0, "hcpv.cost.install_labor_perwatt": 0.41, - "hcpv.cost.install_margin.totalcost": 292931.0687526384, + "hcpv.cost.install_margin.totalcost": 292931.06875263838, "hcpv.cost.install_margin_fixed": 0.0, "hcpv.cost.install_margin_perarea": 0.0, "hcpv.cost.install_margin_perwatt": 0.26, @@ -27402,10 +27435,10 @@ "hcpv.cost.landprep.per_acre": 0.0, "hcpv.cost.landprep.per_watt": 0.2, "hcpv.cost.landprep.percent": 0.0, - "hcpv.cost.landprep.total": 225331.59134818338, + "hcpv.cost.landprep.total": 225331.59134818335, "hcpv.cost.module.costunits": 0.0, "hcpv.cost.module.num_units": 3000.0, - "hcpv.cost.module.power": 0.3755526522469723, + "hcpv.cost.module.power": 0.37555265224697229, "hcpv.cost.module.totalcost": 3154642.278874567, "hcpv.cost.modulearray.area": 4200.0, "hcpv.cost.modulearray.power": 1126.6579567409168, @@ -27503,7 +27536,7 @@ "inv_snl_c2": 0.00155414, "inv_snl_c3": -0.000271668, "inv_snl_eff_cec": 96.76747125320824, - "inv_snl_eff_euro": 96.35027563739684, + "inv_snl_eff_euro": 96.35027563739685, "inv_snl_idcmax": 1263.77, "inv_snl_mppt_hi": 820.0, "inv_snl_mppt_low": 545.0, @@ -27515,19 +27548,27 @@ "inv_snl_vdco": 615.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28183,7 +28224,7 @@ "library_folder_list": "x", "library_paths": "\"\"", "lon": -111.98, - "mera_cost1": 112665.79567409169, + "mera_cost1": 112665.79567409167, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -28221,7 +28262,9 @@ "module_temp_coeff": -0.15, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 15.0 ], @@ -28284,7 +28327,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -28300,7 +28343,11 @@ "salvage_value": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "phoenix_az_33.450495_-111.983688_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "phoenix_az_33.450495_-111.983688_psmv3_60_tmy", @@ -28317,6 +28364,10 @@ "station_id": "78208", "step": 3600.0, "system_capacity": 1126.6579567409168, + "system_itc_basis_cost": 6121581.087924454, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tax_investor_equity_percent": 60.0, "tax_investor_postflip_cash_percent": 10.0, @@ -28328,6 +28379,13 @@ "total_indirect_cost": 304197.64832004756, "total_installed_cost": 6121581.087924454, "tz": -7.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_ha": 2.5199490095303624, "ui_land_area_multiplier": 0.0, diff --git a/deploy/runtime/defaults/High-X Concentrating PV_LCOE Calculator.json b/deploy/runtime/defaults/High-X Concentrating PV_LCOE Calculator.json index 049a37137..a4b53655e 100644 --- a/deploy/runtime/defaults/High-X Concentrating PV_LCOE Calculator.json +++ b/deploy/runtime/defaults/High-X Concentrating PV_LCOE Calculator.json @@ -17837,7 +17837,7 @@ "hcpv.array.nameplate": 1126.6579567409168, "hcpv.array.overall_est_eff": 24.79889934258717, "hcpv.array.packing_factor": 6.0, - "hcpv.array.single_tracker_nameplate": 56.33289783704584, + "hcpv.array.single_tracker_nameplate": 56.332897837045837, "hcpv.array.total_land_area": 6.226920000000002, "hcpv.array.tracker_power": 1126.6579567409168, "hcpv.module.area": 1.4000000000000002, @@ -17875,7 +17875,7 @@ "inv_snl_c2": 0.00155414, "inv_snl_c3": -0.000271668, "inv_snl_eff_cec": 96.76747125320824, - "inv_snl_eff_euro": 96.35027563739684, + "inv_snl_eff_euro": 96.35027563739685, "inv_snl_idcmax": 1263.77, "inv_snl_mppt_hi": 820.0, "inv_snl_mppt_low": 545.0, diff --git a/deploy/runtime/defaults/High-X Concentrating PV_Leveraged Partnership Flip.json b/deploy/runtime/defaults/High-X Concentrating PV_Leveraged Partnership Flip.json index 429ac4b81..2cfee7c95 100644 --- a/deploy/runtime/defaults/High-X Concentrating PV_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/High-X Concentrating PV_Leveraged Partnership Flip.json @@ -9044,6 +9044,10 @@ 1.0 ] ], + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "cbi_fed_amount": 0.0, @@ -9131,33 +9135,61 @@ 0.5 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 89.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 3.0, - "depr_alloc_sl_20_percent": 3.5, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 6121581.087924454, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -9165,6 +9197,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -27369,7 +27402,7 @@ "hcpv.array.nameplate": 1126.6579567409168, "hcpv.array.overall_est_eff": 24.79889934258717, "hcpv.array.packing_factor": 6.0, - "hcpv.array.single_tracker_nameplate": 56.33289783704584, + "hcpv.array.single_tracker_nameplate": 56.332897837045837, "hcpv.array.total_land_area": 6.226920000000002, "hcpv.array.tracker_power": 1126.6579567409168, "hcpv.cost.bos_equip.totalcost": 371797.12572450257, @@ -27390,7 +27423,7 @@ "hcpv.cost.install_labor_fixed": 0.0, "hcpv.cost.install_labor_perarea": 0.0, "hcpv.cost.install_labor_perwatt": 0.41, - "hcpv.cost.install_margin.totalcost": 292931.0687526384, + "hcpv.cost.install_margin.totalcost": 292931.06875263838, "hcpv.cost.install_margin_fixed": 0.0, "hcpv.cost.install_margin_perarea": 0.0, "hcpv.cost.install_margin_perwatt": 0.26, @@ -27410,10 +27443,10 @@ "hcpv.cost.landprep.per_acre": 0.0, "hcpv.cost.landprep.per_watt": 0.2, "hcpv.cost.landprep.percent": 0.0, - "hcpv.cost.landprep.total": 225331.59134818338, + "hcpv.cost.landprep.total": 225331.59134818335, "hcpv.cost.module.costunits": 0.0, "hcpv.cost.module.num_units": 3000.0, - "hcpv.cost.module.power": 0.3755526522469723, + "hcpv.cost.module.power": 0.37555265224697229, "hcpv.cost.module.totalcost": 3154642.278874567, "hcpv.cost.modulearray.area": 4200.0, "hcpv.cost.modulearray.power": 1126.6579567409168, @@ -27511,7 +27544,7 @@ "inv_snl_c2": 0.00155414, "inv_snl_c3": -0.000271668, "inv_snl_eff_cec": 96.76747125320824, - "inv_snl_eff_euro": 96.35027563739684, + "inv_snl_eff_euro": 96.35027563739685, "inv_snl_idcmax": 1263.77, "inv_snl_mppt_hi": 820.0, "inv_snl_mppt_low": 545.0, @@ -27523,19 +27556,27 @@ "inv_snl_vdco": 615.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28192,7 +28233,7 @@ "library_paths": "\"\"", "loan_moratorium": 0.0, "lon": -111.98, - "mera_cost1": 112665.79567409169, + "mera_cost1": 112665.79567409167, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -28230,7 +28271,9 @@ "module_temp_coeff": -0.15, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 15.0 ], @@ -28294,7 +28337,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -28311,7 +28354,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "phoenix_az_33.450495_-111.983688_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "phoenix_az_33.450495_-111.983688_psmv3_60_tmy", @@ -28326,6 +28373,10 @@ "station_id": "78208", "step": 3600.0, "system_capacity": 1126.6579567409168, + "system_itc_basis_cost": 6121581.087924454, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -28339,6 +28390,13 @@ "total_indirect_cost": 304197.64832004756, "total_installed_cost": 6121581.087924454, "tz": -7.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_ha": 2.5199490095303624, "ui_land_area_multiplier": 0.0, diff --git a/deploy/runtime/defaults/High-X Concentrating PV_Merchant Plant.json b/deploy/runtime/defaults/High-X Concentrating PV_Merchant Plant.json index 92ec41dbc..221f3678b 100644 --- a/deploy/runtime/defaults/High-X Concentrating PV_Merchant Plant.json +++ b/deploy/runtime/defaults/High-X Concentrating PV_Merchant Plant.json @@ -9044,6 +9044,10 @@ 1.0 ] ], + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "cambium_escalation": 0.0, @@ -9145,33 +9149,61 @@ 0.5 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 6121581.087924454, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -9179,6 +9211,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -17975,7 +18008,7 @@ "hcpv.array.nameplate": 1126.6579567409168, "hcpv.array.overall_est_eff": 24.79889934258717, "hcpv.array.packing_factor": 6.0, - "hcpv.array.single_tracker_nameplate": 56.33289783704584, + "hcpv.array.single_tracker_nameplate": 56.332897837045837, "hcpv.array.total_land_area": 6.226920000000002, "hcpv.array.tracker_power": 1126.6579567409168, "hcpv.cost.bos_equip.totalcost": 371797.12572450257, @@ -17996,7 +18029,7 @@ "hcpv.cost.install_labor_fixed": 0.0, "hcpv.cost.install_labor_perarea": 0.0, "hcpv.cost.install_labor_perwatt": 0.41, - "hcpv.cost.install_margin.totalcost": 292931.0687526384, + "hcpv.cost.install_margin.totalcost": 292931.06875263838, "hcpv.cost.install_margin_fixed": 0.0, "hcpv.cost.install_margin_perarea": 0.0, "hcpv.cost.install_margin_perwatt": 0.26, @@ -18016,10 +18049,10 @@ "hcpv.cost.landprep.per_acre": 0.0, "hcpv.cost.landprep.per_watt": 0.2, "hcpv.cost.landprep.percent": 0.0, - "hcpv.cost.landprep.total": 225331.59134818338, + "hcpv.cost.landprep.total": 225331.59134818335, "hcpv.cost.module.costunits": 0.0, "hcpv.cost.module.num_units": 3000.0, - "hcpv.cost.module.power": 0.3755526522469723, + "hcpv.cost.module.power": 0.37555265224697229, "hcpv.cost.module.totalcost": 3154642.278874567, "hcpv.cost.modulearray.area": 4200.0, "hcpv.cost.modulearray.power": 1126.6579567409168, @@ -18117,7 +18150,7 @@ "inv_snl_c2": 0.00155414, "inv_snl_c3": -0.000271668, "inv_snl_eff_cec": 96.76747125320824, - "inv_snl_eff_euro": 96.35027563739684, + "inv_snl_eff_euro": 96.35027563739685, "inv_snl_idcmax": 1263.77, "inv_snl_mppt_hi": 820.0, "inv_snl_mppt_low": 545.0, @@ -18129,19 +18162,27 @@ "inv_snl_vdco": 615.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -18161,7 +18202,7 @@ "library_paths": "\"\"", "loan_moratorium": 0.0, "lon": -111.98, - "mera_cost1": 112665.79567409169, + "mera_cost1": 112665.79567409167, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -675322,7 +675363,9 @@ ], "mp_error_msg": "", "mp_market_percent_gen": 100.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 15.0 ], @@ -675380,7 +675423,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -675398,7 +675441,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "phoenix_az_33.450495_-111.983688_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "phoenix_az_33.450495_-111.983688_psmv3_60_tmy", @@ -675412,6 +675459,10 @@ "station_id": "78208", "step": 3600.0, "system_capacity": 1126.6579567409168, + "system_itc_basis_cost": 6121581.087924454, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -675419,6 +675470,13 @@ "total_indirect_cost": 304197.64832004756, "total_installed_cost": 6121581.087924454, "tz": -7.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_ha": 2.5199490095303624, "ui_land_area_multiplier": 0.0, diff --git a/deploy/runtime/defaults/High-X Concentrating PV_None.json b/deploy/runtime/defaults/High-X Concentrating PV_None.json index 5e484d314..6296536e0 100644 --- a/deploy/runtime/defaults/High-X Concentrating PV_None.json +++ b/deploy/runtime/defaults/High-X Concentrating PV_None.json @@ -17815,7 +17815,7 @@ "hcpv.array.nameplate": 1126.6579567409168, "hcpv.array.overall_est_eff": 24.79889934258717, "hcpv.array.packing_factor": 6.0, - "hcpv.array.single_tracker_nameplate": 56.33289783704584, + "hcpv.array.single_tracker_nameplate": 56.332897837045837, "hcpv.array.total_land_area": 6.226920000000002, "hcpv.array.tracker_power": 1126.6579567409168, "hcpv.module.area": 1.4000000000000002, @@ -17853,7 +17853,7 @@ "inv_snl_c2": 0.00155414, "inv_snl_c3": -0.000271668, "inv_snl_eff_cec": 96.76747125320824, - "inv_snl_eff_euro": 96.35027563739684, + "inv_snl_eff_euro": 96.35027563739685, "inv_snl_idcmax": 1263.77, "inv_snl_mppt_hi": 820.0, "inv_snl_mppt_low": 545.0, diff --git a/deploy/runtime/defaults/High-X Concentrating PV_Sale Leaseback.json b/deploy/runtime/defaults/High-X Concentrating PV_Sale Leaseback.json index 5ac408e78..6c112d08e 100644 --- a/deploy/runtime/defaults/High-X Concentrating PV_Sale Leaseback.json +++ b/deploy/runtime/defaults/High-X Concentrating PV_Sale Leaseback.json @@ -9044,6 +9044,10 @@ 1.0 ] ], + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "cbi_fed_amount": 0.0, @@ -9126,33 +9130,61 @@ 0.5 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 95.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 2.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 6121581.087924454, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -9160,6 +9192,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -27356,7 +27389,7 @@ "hcpv.array.nameplate": 1126.6579567409168, "hcpv.array.overall_est_eff": 24.79889934258717, "hcpv.array.packing_factor": 6.0, - "hcpv.array.single_tracker_nameplate": 56.33289783704584, + "hcpv.array.single_tracker_nameplate": 56.332897837045837, "hcpv.array.total_land_area": 6.226920000000002, "hcpv.array.tracker_power": 1126.6579567409168, "hcpv.cost.bos_equip.totalcost": 371797.12572450257, @@ -27377,7 +27410,7 @@ "hcpv.cost.install_labor_fixed": 0.0, "hcpv.cost.install_labor_perarea": 0.0, "hcpv.cost.install_labor_perwatt": 0.41, - "hcpv.cost.install_margin.totalcost": 292931.0687526384, + "hcpv.cost.install_margin.totalcost": 292931.06875263838, "hcpv.cost.install_margin_fixed": 0.0, "hcpv.cost.install_margin_perarea": 0.0, "hcpv.cost.install_margin_perwatt": 0.26, @@ -27397,10 +27430,10 @@ "hcpv.cost.landprep.per_acre": 0.0, "hcpv.cost.landprep.per_watt": 0.2, "hcpv.cost.landprep.percent": 0.0, - "hcpv.cost.landprep.total": 225331.59134818338, + "hcpv.cost.landprep.total": 225331.59134818335, "hcpv.cost.module.costunits": 0.0, "hcpv.cost.module.num_units": 3000.0, - "hcpv.cost.module.power": 0.3755526522469723, + "hcpv.cost.module.power": 0.37555265224697229, "hcpv.cost.module.totalcost": 3154642.278874567, "hcpv.cost.modulearray.area": 4200.0, "hcpv.cost.modulearray.power": 1126.6579567409168, @@ -27498,7 +27531,7 @@ "inv_snl_c2": 0.00155414, "inv_snl_c3": -0.000271668, "inv_snl_eff_cec": 96.76747125320824, - "inv_snl_eff_euro": 96.35027563739684, + "inv_snl_eff_euro": 96.35027563739685, "inv_snl_idcmax": 1263.77, "inv_snl_mppt_hi": 820.0, "inv_snl_mppt_low": 545.0, @@ -27510,19 +27543,27 @@ "inv_snl_vdco": 615.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28178,7 +28219,7 @@ "library_folder_list": "x", "library_paths": "\"\"", "lon": -111.98, - "mera_cost1": 112665.79567409169, + "mera_cost1": 112665.79567409167, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -28216,7 +28257,9 @@ "module_temp_coeff": -0.15, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 15.0 ], @@ -28279,7 +28322,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -28296,7 +28339,11 @@ "salvage_value": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "phoenix_az_33.450495_-111.983688_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "phoenix_az_33.450495_-111.983688_psmv3_60_tmy", @@ -28314,6 +28361,10 @@ "station_id": "78208", "step": 3600.0, "system_capacity": 1126.6579567409168, + "system_itc_basis_cost": 6121581.087924454, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tax_investor_required_lease_reserve": 6.0, "tod_library": "Uniform Dispatch", @@ -28321,6 +28372,13 @@ "total_indirect_cost": 304197.64832004756, "total_installed_cost": 6121581.087924454, "tz": -7.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_ha": 2.5199490095303624, "ui_land_area_multiplier": 0.0, diff --git a/deploy/runtime/defaults/High-X Concentrating PV_Single Owner.json b/deploy/runtime/defaults/High-X Concentrating PV_Single Owner.json index 4f9c78ea6..1e0b69a2c 100644 --- a/deploy/runtime/defaults/High-X Concentrating PV_Single Owner.json +++ b/deploy/runtime/defaults/High-X Concentrating PV_Single Owner.json @@ -9044,6 +9044,10 @@ 1.0 ] ], + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "cbi_fed_amount": 0.0, @@ -9137,33 +9141,61 @@ 0.5 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 6121581.087924454, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -9171,6 +9203,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -27374,7 +27407,7 @@ "hcpv.array.nameplate": 1126.6579567409168, "hcpv.array.overall_est_eff": 24.79889934258717, "hcpv.array.packing_factor": 6.0, - "hcpv.array.single_tracker_nameplate": 56.33289783704584, + "hcpv.array.single_tracker_nameplate": 56.332897837045837, "hcpv.array.total_land_area": 6.226920000000002, "hcpv.array.tracker_power": 1126.6579567409168, "hcpv.cost.bos_equip.totalcost": 371797.12572450257, @@ -27395,7 +27428,7 @@ "hcpv.cost.install_labor_fixed": 0.0, "hcpv.cost.install_labor_perarea": 0.0, "hcpv.cost.install_labor_perwatt": 0.41, - "hcpv.cost.install_margin.totalcost": 292931.0687526384, + "hcpv.cost.install_margin.totalcost": 292931.06875263838, "hcpv.cost.install_margin_fixed": 0.0, "hcpv.cost.install_margin_perarea": 0.0, "hcpv.cost.install_margin_perwatt": 0.26, @@ -27415,10 +27448,10 @@ "hcpv.cost.landprep.per_acre": 0.0, "hcpv.cost.landprep.per_watt": 0.2, "hcpv.cost.landprep.percent": 0.0, - "hcpv.cost.landprep.total": 225331.59134818338, + "hcpv.cost.landprep.total": 225331.59134818335, "hcpv.cost.module.costunits": 0.0, "hcpv.cost.module.num_units": 3000.0, - "hcpv.cost.module.power": 0.3755526522469723, + "hcpv.cost.module.power": 0.37555265224697229, "hcpv.cost.module.totalcost": 3154642.278874567, "hcpv.cost.modulearray.area": 4200.0, "hcpv.cost.modulearray.power": 1126.6579567409168, @@ -27516,7 +27549,7 @@ "inv_snl_c2": 0.00155414, "inv_snl_c3": -0.000271668, "inv_snl_eff_cec": 96.76747125320824, - "inv_snl_eff_euro": 96.35027563739684, + "inv_snl_eff_euro": 96.35027563739685, "inv_snl_idcmax": 1263.77, "inv_snl_mppt_hi": 820.0, "inv_snl_mppt_low": 545.0, @@ -27528,19 +27561,27 @@ "inv_snl_vdco": 615.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28197,7 +28238,7 @@ "library_paths": "\"\"", "loan_moratorium": 0.0, "lon": -111.98, - "mera_cost1": 112665.79567409169, + "mera_cost1": 112665.79567409167, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -28235,7 +28276,9 @@ "module_temp_coeff": -0.15, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 15.0 ], @@ -28299,7 +28342,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -28319,7 +28362,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "phoenix_az_33.450495_-111.983688_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "phoenix_az_33.450495_-111.983688_psmv3_60_tmy", @@ -28334,6 +28381,10 @@ "station_id": "78208", "step": 3600.0, "system_capacity": 1126.6579567409168, + "system_itc_basis_cost": 6121581.087924454, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -28342,6 +28393,13 @@ "total_indirect_cost": 304197.64832004756, "total_installed_cost": 6121581.087924454, "tz": -7.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_ha": 2.5199490095303624, "ui_land_area_multiplier": 0.0, diff --git a/deploy/runtime/defaults/MEtidal_LCOE Calculator.json b/deploy/runtime/defaults/MEtidal_LCOE Calculator.json index e8534e475..ea70421ed 100644 --- a/deploy/runtime/defaults/MEtidal_LCOE Calculator.json +++ b/deploy/runtime/defaults/MEtidal_LCOE Calculator.json @@ -45,18 +45,18 @@ "array_sizing_mode": 0.0, "assem_install_shown": 0.0, "assem_other_infras_shown": 0.0, - "assembly_and_install_cost": 3014260.0, + "assembly_and_install_cost": 3198809.6753344975, "assembly_and_install_cost_input": 0.0, "assembly_and_install_cost_method": 2.0, - "assembly_and_install_cost_modeled": 3014260.0, + "assembly_and_install_cost_modeled": 3198809.6753344975, "assembly_and_install_cost_rvalue": 0.0, "assembly_and_install_cost_total": 0.0, "assembly_and_install_override": 0.0, "assembly_areas_cost": 0.0, "balance_of_system_cost_input": 0.0, "balance_of_system_cost_override": 0.0, - "balance_of_system_cost_total": 8512660.0, - "balance_of_system_cost_total_mill": 8.51266, + "balance_of_system_cost_total": 8622726.905169387, + "balance_of_system_cost_total_mill": 8.622726905169387, "balance_of_system_scheduled_maintenance_cost": 0.0, "balance_of_system_unscheduled_maintenance_cost": 0.0, "ballast_system_cost": 0.0, @@ -94,8 +94,8 @@ "cable_protection_cost_total": 0.0, "cable_protection_cost_total_check": 0.0, "cable_system_overbuild": 10.0, - "capex_check": 12408700.0, - "capital_cost": 13860600.0, + "capex_check": 13905886.514283728, + "capital_cost": 16019581.264455, "carrying_cost_during_construction_cost": 0.0, "cathodic_protection_system_cost": 0.0, "civil_infrastructure_cost": 0.0, @@ -164,19 +164,19 @@ "detailed_cost_modeled_other_elec_infras": 1.0, "detailed_design_and_construction_eng_cost": 0.0, "detailed_design_and_construction_eng_cost_total": 0.0, - "development_cost": 3372780.0, + "development_cost": 3047295.7226722736, "development_cost_input": 0.0, "development_cost_method": 2.0, - "development_cost_modeled": 3372780.0, + "development_cost_modeled": 3047295.7226722736, "development_cost_rvalue": 0.0, "development_cost_total": 0.0, "development_override": 0.0, "development_shown": 0.0, "device_cost_input": 0.0, "device_cost_override": 0.0, - "device_costs_total": 4231120.0, + "device_costs_total": 5658618.545, "device_costs_total_display": 0.0, - "device_costs_total_mill": 4.23112, + "device_costs_total_mill": 5.6586185449999999, "device_foundation": "Bottom Fixed: Pile Foundation", "device_mass": 265.9, "device_material": "A36 Steel", @@ -194,12 +194,12 @@ "due_diligence_cost": 0.0, "e&m_shown": 0.0, "elec_infrac_shown": 0.0, - "elec_infras_cost": 885871.0, + "elec_infras_cost": 885870.798912528, "elec_infras_cost_input": 0.0, "elec_infras_cost_method": 2.0, - "elec_infras_cost_modeled": 885871.0, + "elec_infras_cost_modeled": 885870.798912528, "elec_infras_cost_rvalue": 0.0, - "elec_infras_cost_total": 885871.0, + "elec_infras_cost_total": 885870.798912528, "elec_infras_override": 0.0, "electrical_conversion_equipment_cost": 0.0, "electrical_equipment_onshore_substation_cost": 0.0, @@ -207,10 +207,10 @@ "electrical_generator_cost_rvalue": 0.0, "electrical_generator_cost_total": 0.0, "electrical_generator_cost_total_check": 0.0, - "eng_and_mgmt_cost": 904710.0, + "eng_and_mgmt_cost": 1115291.772364426, "eng_and_mgmt_cost_input": 0.0, "eng_and_mgmt_cost_method": 2.0, - "eng_and_mgmt_cost_modeled": 904710.0, + "eng_and_mgmt_cost_modeled": 1115291.772364426, "eng_and_mgmt_cost_rvalue": 0.0, "eng_and_mgmt_cost_total": 0.0, "eng_and_mgmt_override": 0.0, @@ -231,10 +231,10 @@ "export_cable_system_cost": 0.0, "export_cable_system_cost_input": 0.0, "export_cable_system_cost_method": 2.0, - "export_cable_system_cost_modeled": 166548.0, + "export_cable_system_cost_modeled": 166547.79891252804, "export_cable_system_cost_rvalue": 0.0, "export_cable_system_cost_total": 0.0, - "export_cable_system_cost_total_check": 166548.0, + "export_cable_system_cost_total_check": 166547.79891252804, "export_cable_system_transportation_cost": 0.0, "export_cable_type": 0.0, "export_cable_voltage": 7.2, @@ -250,8 +250,8 @@ "feed_cost": 0.0, "financial_cost_input": 0.0, "financial_cost_override": 0.0, - "financial_cost_total": 1116790.0, - "financial_cost_total_mill": 1.11679, + "financial_cost_total": 1738235.814285466, + "financial_cost_total_mill": 1.738235814285466, "financial_itemized_shown": 0.0, "financial_override_check": 0.0, "financing_and_incentives_cost": 0.0, @@ -259,7 +259,7 @@ "financing_and_incentives_cost_total": 0.0, "financing_and_incentives_cost_total_check": 0.0, "fixed_charge_rate": 0.108, - "fixed_operating_cost": 1362080.0, + "fixed_operating_cost": 3425094.545, "floating_array": 0.0, "foundation_assem_install_cost": 0.0, "foundation_onshore_substation_cost": 0.0, @@ -291,11 +291,11 @@ "initial_engineering_cost_rvalue": 0.0, "initial_engineering_cost_total": 0.0, "initial_engineering_cost_total_check": 0.0, - "insurance_during_construction_cost": 124087.0, + "insurance_during_construction_cost": 180776.52468568847, "insurance_during_construction_cost_input": 0.0, "insurance_during_construction_cost_method": 2.0, - "insurance_during_construction_cost_modeled": 0.0, - "insurance_during_construction_cost_modeled_ui": 124087.0, + "insurance_during_construction_cost_modeled": 180776.52468568847, + "insurance_during_construction_cost_modeled_ui": 139058.86514283729, "insurance_during_construction_cost_rvalue": 0.0, "insurance_operations_cost": 0.0, "integration_assembly_testing_checkout_cost": 0.0, @@ -489,10 +489,10 @@ "loss_transmission": 2.0, "lube_system_cost": 0.0, "lubrication_system_cost": 0.0, - "maintenance_cost": 447954.0, + "maintenance_cost": 2295474.49, "maintenance_cost_input": 0.0, "maintenance_cost_method": 2.0, - "maintenance_cost_modeled": 447954.0, + "maintenance_cost_modeled": 2295474.49, "maintenance_cost_rvalue": 0.0, "maintenance_cost_total": 0.0, "maintenance_override_check": 0.0, @@ -515,10 +515,10 @@ "marine_systems_cost_total": 0.0, "messenger_lines_and_buoys_cost": 0.0, "method_check": 2.0, - "mooring_found_substruc_cost": 920874.0, + "mooring_found_substruc_cost": 1261724.9649999999, "mooring_found_substruc_cost_input": 0.0, "mooring_found_substruc_cost_method": 2.0, - "mooring_found_substruc_cost_modeled": 920874.0, + "mooring_found_substruc_cost_modeled": 1261724.9649999999, "mooring_found_substruc_cost_rvalue": 0.0, "mooring_found_substruc_cost_total": 0.0, "mooring_lines_cost": 0.0, @@ -552,7 +552,7 @@ "om_cost_override": 0.0, "om_equipment_purchases_cost": 0.0, "om_fixed": [ - 1362080.0 + 3425094.545 ], "onshore_electric_infrastructure_assem_install_cost": 0.0, "onshore_electrical_infrastructure_cost": 0.0, @@ -580,10 +580,10 @@ "operating_equipment_cost": 0.0, "operating_facilities_cost": 0.0, "operating_margin_cost": 0.0, - "operations_cost": 914126.0, + "operations_cost": 1129620.055, "operations_cost_input": 0.0, "operations_cost_method": 2.0, - "operations_cost_modeled": 914126.0, + "operations_cost_modeled": 1129620.055, "operations_cost_rvalue": 0.0, "operations_cost_total": 0.0, "operations_management_general_administration_cost": 0.0, @@ -677,11 +677,11 @@ "personnel_access_system_cost": 0.0, "personnel_access_system_mooring_cost": 0.0, "personnel_facilities_cost": 0.0, - "plant_commissioning_cost": 198540.0, + "plant_commissioning_cost": 222494.18422853965, "plant_commissioning_cost_input": 0.0, "plant_commissioning_cost_method": 2.0, - "plant_commissioning_cost_modeled": 213904.0, - "plant_commissioning_cost_modeled_ui": 198540.0, + "plant_commissioning_cost_modeled": 222494.18422853965, + "plant_commissioning_cost_modeled_ui": 222494.18422853965, "plant_commissioning_cost_rvalue": 0.0, "plumbing_fittings_cost": 0.0, "port_fees_cost": 0.0, @@ -699,11 +699,11 @@ "power_takeoff_enclosure_cost": 0.0, "power_takeoff_enclosure_cost_total": 0.0, "power_takeoff_system_assem_install_cost": 0.0, - "power_takeoff_system_cost": 2208170.0, + "power_takeoff_system_cost": 2772187.775, "power_takeoff_system_cost_input": 0.0, "power_takeoff_system_cost_input_label": 0.0, "power_takeoff_system_cost_method": 2.0, - "power_takeoff_system_cost_modeled": 2208170.0, + "power_takeoff_system_cost_modeled": 2772187.775, "power_takeoff_system_cost_rvalue": 0.0, "power_takeoff_system_cost_total": 0.0, "power_takeoff_system_total_label": 0.0, @@ -714,7 +714,7 @@ "prime_mover_cost_rvalue": 0.0, "prime_mover_cost_total": 0.0, "prime_mover_cost_total_check": 0.0, - "probability_sum": 1.0, + "probability_sum": 1.0000000000000003, "procurement_cost": 0.0, "procurement_management_cost": 0.0, "procurement_management_cost_total_display": 0.0, @@ -724,11 +724,11 @@ "profit_eng_cost": 0.0, "project_certification_cost": 0.0, "project_certification_cost_total_display": 0.0, - "project_contingency_cost": 0.0, + "project_contingency_cost": 1126376.807656982, "project_contingency_cost_input": 0.0, "project_contingency_cost_method": 2.0, - "project_contingency_cost_modeled": 0.0, - "project_contingency_cost_modeled_ui": 620437.0, + "project_contingency_cost_modeled": 1126376.807656982, + "project_contingency_cost_modeled_ui": 695294.3257141864, "project_contingency_cost_rvalue": 0.0, "project_management_during_development_cost": 0.0, "project_management_during_development_cost_rvalue": 0.0, @@ -741,11 +741,11 @@ "quayside_docking_fees_cost": 0.0, "railings_cost": 0.0, "rectifying_circuit_cost": 0.0, - "reserve_accounts_cost": 372262.0, + "reserve_accounts_cost": 431082.48194279559, "reserve_accounts_cost_input": 0.0, "reserve_accounts_cost_method": 2.0, - "reserve_accounts_cost_modeled": 0.0, - "reserve_accounts_cost_modeled_ui": 372262.0, + "reserve_accounts_cost_modeled": 431082.48194279559, + "reserve_accounts_cost_modeled_ui": 417176.5954285118, "reserve_accounts_cost_rvalue": 0.0, "reserve_accounts_cost_total": 0.0, "resource_and_metocean_assessment_cost": 0.0, @@ -777,11 +777,11 @@ "shortterm_energy_storage_cost": 0.0, "shortterm_energy_storage_cost_total": 0.0, "site_access_override": 0.0, - "site_access_port_staging_cost": 136496.0, + "site_access_port_staging_cost": 152964.751657121, "site_access_port_staging_cost_input": 0.0, "site_access_port_staging_cost_method": 2.0, - "site_access_port_staging_cost_modeled": 147059.0, - "site_access_port_staging_cost_modeled_ui": 136496.0, + "site_access_port_staging_cost_modeled": 152964.751657121, + "site_access_port_staging_cost_modeled_ui": 152964.751657121, "site_access_port_staging_cost_rvalue": 0.0, "site_access_port_staging_cost_total": 0.0, "site_access_shown": 0.0, @@ -804,11 +804,11 @@ "struct_override": 0.0, "struct_user_input_label": 0.0, "structural_assembly_assem_install_cost": 0.0, - "structural_assembly_cost": 1102070.0, + "structural_assembly_cost": 1624705.805, "structural_assembly_cost_input": 0.0, "structural_assembly_cost_method": 2.0, - "structural_assembly_cost_modeled": 1102070.0, - "structural_assembly_cost_modeled_formatted": 1102070.0, + "structural_assembly_cost_modeled": 1624705.805, + "structural_assembly_cost_modeled_formatted": 1624705.8, "structural_assembly_cost_rvalue": 0.0, "structural_assembly_cost_total": 0.0, "structure_foundations_cost": 0.0, @@ -1110,47 +1110,47 @@ "tidal_turbine_cut_out": 3.3, "tidal_turbine_cutin": 0.0, "tidal_turbine_hub_ht": 0.0, - "tidal_turbine_kw_rating": 8129.31, - "tidal_turbine_kw_rating_rotor": 4064.66, + "tidal_turbine_kw_rating": 8129.3141412780619, + "tidal_turbine_kw_rating_rotor": 4064.6570706390309, "tidal_turbine_max_cp": [ 0.42 ], "tidal_turbine_number_rotors": 2.0, "tidal_turbine_powercurve_powerout": [ 0.0, - 0.803021, - 6.42416, - 21.6816, - 51.3933, - 100.378, - 173.452, - 275.436, - 411.147, - 585.402, - 803.021, - 1068.82, - 1387.62, - 1764.24, - 2203.49, - 2710.19, - 3289.17, - 3945.24, - 4683.22, - 5507.92, - 6424.16, - 7436.77, - 8129.31, - 8129.31, - 8129.31, - 8129.31, - 8129.31, - 8129.31, - 8129.31, - 8129.31, - 8129.31, - 8129.31, - 8129.31, - 8129.31 + 0.8030205346886785, + 6.424164277509428, + 21.681554436594316, + 51.393314220075428, + 100.37756683608481, + 173.45243549275453, + 275.43604339821658, + 411.1465137606034, + 585.4019697880467, + 803.0205346886785, + 1068.8203316706313, + 1387.6194839420362, + 1764.2361147110265, + 2203.4883471857326, + 2710.1943045742898, + 3289.172110084827, + 3945.2398869254768, + 4683.215758304374, + 5507.917847429644, + 6424.164277509428, + 7436.773171751852, + 8129.3141412780619, + 8129.3141412780619, + 8129.3141412780619, + 8129.3141412780619, + 8129.3141412780619, + 8129.3141412780619, + 8129.3141412780619, + 8129.3141412780619, + 8129.3141412780619, + 8129.3141412780619, + 8129.3141412780619, + 8129.3141412780619 ], "tidal_turbine_powercurve_tidalspeeds": [ 0.0, @@ -1198,98 +1198,98 @@ "tidal_vel_freq": [ [ 0.1, - 0.0710046 + 0.07100456621004535 ], [ 0.2, - 0.0376712 + 0.037671232876712309 ], [ - 0.3, - 0.0393836 + 0.30000000000000007, + 0.03938356164383555 ], [ 0.4, - 0.0417808 + 0.041780821917808099 ], [ 0.5, - 0.0416667 + 0.041666666666666549 ], [ - 0.6, - 0.0480594 + 0.6000000000000001, + 0.04805936073059333 ], [ - 0.7, - 0.0544521 + 0.7000000000000001, + 0.054452054794520119 ], [ 0.8, - 0.0634703 + 0.06347031963470261 ], [ 0.9, - 0.0976027 + 0.09760273972602805 ], [ 1.0, - 0.142466 + 0.1424657534246598 ], [ 1.1, - 0.116096 + 0.11609589041096023 ], [ - 1.2, - 0.0805936 + 1.2000000000000002, + 0.08059360730593611 ], [ 1.3, - 0.0523973 + 0.05239726027397222 ], [ - 1.4, - 0.0364155 + 1.4000000000000002, + 0.03641552511415526 ], [ 1.5, - 0.0269406 + 0.0269406392694065 ], [ 1.6, - 0.0199772 + 0.019977168949771756 ], [ - 1.7, - 0.0116438 + 1.7000000000000002, + 0.01164383561643837 ], [ 1.8, - 0.00958904 + 0.009589041095890414 ], [ - 1.9, - 0.00547945 + 1.9000000000000002, + 0.005479452054794515 ], [ 2.0, - 0.00251142 + 0.0025114155251141549 ], [ 2.1, - 0.000799087 + 0.0007990867579908676 ], [ 2.2, 0.0 ], [ - 2.3, + 2.3000000000000004, 0.0 ], [ - 2.4, + 2.4000000000000005, 0.0 ], [ @@ -1305,11 +1305,11 @@ 0.0 ], [ - 2.8, + 2.8000000000000004, 0.0 ], [ - 2.9, + 2.9000000000000005, 0.0 ], [ @@ -10088,16 +10088,16 @@ "total_device_cost_per_kwh": 4.24697, "total_financial_cost_lcoe": 5.90559, "total_financial_cost_per_kwh": 0.60996, - "total_installed_cost": 13860600.0, + "total_installed_cost": 16019581.264455, "total_installed_cost_lcoe": 73.2949, - "total_installed_cost_mill": 13.8606, - "total_installed_cost_structural": 1102070.0, - "total_operating_cost": 1362080.0, - "total_operating_cost_mill": 1.36208, + "total_installed_cost_mill": 16.019581264455, + "total_installed_cost_structural": 1624705.805, + "total_operating_cost": 3425094.545, + "total_operating_cost_mill": 3.425094545, "total_operations_cost_lcoe": 26.7051, "total_operations_cost_per_kwh": 0.29789, "total_rated_capacity": 1115.0, - "total_test": 13860600.0, + "total_test": 16019581.264454853, "transmission_charges_rights_cost": 0.0, "transmission_towers_cost": 0.0, "transport_power_conversion_chain_cost": 0.0, @@ -10108,7 +10108,7 @@ "turbine_bearings_cost": 0.0, "tz": 0.0, "ui_capital_cost_capacity": 0.0, - "ui_capital_cost_reference": 13860600.0, + "ui_capital_cost_reference": 16019581.264455, "ui_cfin": 0.0, "ui_crf": Infinity, "ui_fcr_input_option": 0.0, @@ -10116,7 +10116,7 @@ "ui_ireal": 0.0, "ui_lbl_cff_msg": "", "ui_operating_cost_capacity": 0.0, - "ui_operating_cost_fixed": 1362080.0, + "ui_operating_cost_fixed": 3425094.545, "ui_pfin": 1.0, "ui_step_minutes": 60.0, "ui_system_capacity": 1115.0, diff --git a/deploy/runtime/defaults/MEwave Battery_Single Owner.json b/deploy/runtime/defaults/MEwave Battery_Single Owner.json index 738694531..c50af15dc 100644 --- a/deploy/runtime/defaults/MEwave Battery_Single Owner.json +++ b/deploy/runtime/defaults/MEwave Battery_Single Owner.json @@ -55,18 +55,18 @@ "array_sizing_mode": 2.0, "assem_install_shown": 0.0, "assem_other_infras_shown": 0.0, - "assembly_and_install_cost": 24255483.829701216, + "assembly_and_install_cost": 28124154.948552677, "assembly_and_install_cost_input": 0.0, "assembly_and_install_cost_method": 2.0, - "assembly_and_install_cost_modeled": 24255483.829701216, + "assembly_and_install_cost_modeled": 28124154.948552677, "assembly_and_install_cost_rvalue": 0.0, "assembly_and_install_cost_total": 0.0, "assembly_and_install_override": 0.0, "assembly_areas_cost": 0.0, "balance_of_system_cost_input": 0.0, "balance_of_system_cost_override": 0.0, - "balance_of_system_cost_total": 62025248.289649058, - "balance_of_system_cost_total_mill": 62.025248289649059, + "balance_of_system_cost_total": 70324241.82224481, + "balance_of_system_cost_total_mill": 70.32424182224482, "balance_of_system_scheduled_maintenance_cost": 0.0, "balance_of_system_unscheduled_maintenance_cost": 0.0, "ballast_system_cost": 0.0, @@ -77,7 +77,7 @@ "batt_C_rate_max_discharge": 0.5, "batt_C_rate_max_discharge_input": 0.5, "batt_Cp": 1500.0, - "batt_Qexp": 2.584000000000001, + "batt_Qexp": 2.5840000000000007, "batt_Qexp_percent": 80.75, "batt_Qfull": 3.2, "batt_Qfull_flow": 39881.600000000006, @@ -8898,7 +8898,7 @@ "batt_cell_power_charge_max": 2.0, "batt_cell_power_discharge_max": 2.0, "batt_chem": 1.0, - "batt_computed_bank_capacity": 19999.824768, + "batt_computed_bank_capacity": 19999.824768000002, "batt_computed_series": 126.0, "batt_computed_stacks_series": 0.0, "batt_computed_strings": 12463.0, @@ -8933,7 +8933,7 @@ "batt_dispatch_pvs_ac_lb_enable": 0.0, "batt_dispatch_pvs_ac_ub": 1.05, "batt_dispatch_pvs_ac_ub_enable": 0.0, - "batt_dispatch_pvs_battery_energy": 19999.824768, + "batt_dispatch_pvs_battery_energy": 19999.824768000002, "batt_dispatch_pvs_battery_power": 10416.575400000002, "batt_dispatch_pvs_battery_rte": 92.16, "batt_dispatch_pvs_curtail_as_control": 0.0, @@ -8964,6 +8964,10 @@ "batt_h_to_ambient": 5.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 7664732.844088322, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 1.546522216352946, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -9875,7 +9879,7 @@ 0.0, 0.0 ], - "batt_mass": 198018.06700990106, + "batt_mass": 198018.06700990103, "batt_maximum_SOC": 95.0, "batt_meter_position": 1.0, "batt_minimum_SOC": 30.0, @@ -9883,9 +9887,9 @@ "batt_num_cells": 1570338.0, "batt_om_we_shown": 0.0, "batt_power_charge_max_kwac": 10416.575400000002, - "batt_power_charge_max_kwdc": 9999.912384, + "batt_power_charge_max_kwdc": 9999.912384000001, "batt_power_discharge_max_kwac": 9599.91588864, - "batt_power_discharge_max_kwdc": 9999.912384, + "batt_power_discharge_max_kwdc": 9999.912384000001, "batt_pv_ac_forecast": [ 0.0 ], @@ -9953,7 +9957,7 @@ "batt_ui_bank_voltage": 501.48, "batt_ui_cell_voltage": 3.98, "batt_ui_inverter_eff": 96.0, - "batt_ui_nominal_bank_power": 9999.912384, + "batt_ui_nominal_bank_power": 9999.912384000001, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, "batt_user_specified_weather_file": "", @@ -9985,11 +9989,11 @@ ] ], "batt_volume": 285.7117824, - "battery_energy": 19999.824768, + "battery_energy": 19999.824768000002, "battery_losses_shown": 0.0, "battery_per_kW": 233.0, "battery_per_kWh": 252.0, - "battery_power": 9999.912384, + "battery_power": 9999.912384000001, "battery_thermal_shown": 0.0, "battery_total": 7369935.427008001, "battery_total_cost_lcos": 7664732.844088322, @@ -10026,7 +10030,7 @@ 105.4 ] ], - "capex_check": 403234598.8467771, + "capex_check": 423564390.69321408, "carrying_cost_during_construction_cost": 0.0, "cathodic_protection_system_cost": 0.0, "cbi_fed_amount": 0.0, @@ -10064,7 +10068,7 @@ "condition_monitoring_cost": 0.0, "condition_monitoring_operations_cost": 0.0, "connecting_hardware_cost": 0.0, - "const_per_interest1": 7443763.921033997, + "const_per_interest1": 8053677.30249341, "const_per_interest2": 0.0, "const_per_interest3": 0.0, "const_per_interest4": 0.0, @@ -10074,7 +10078,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 7443763.921033997, + "const_per_interest_total": 8053677.30249341, "const_per_months1": 6.0, "const_per_months2": 0.0, "const_per_months3": 0.0, @@ -10091,13 +10095,13 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 458077779.7559383, + "const_per_principal1": 495610910.9226713, "const_per_principal2": 0.0, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 458077779.7559383, - "const_per_total1": 12024541.718593382, + "const_per_principal_total": 495610910.9226713, + "const_per_total1": 13009786.411720124, "const_per_total2": 0.0, "const_per_total3": 0.0, "const_per_total4": 0.0, @@ -10107,7 +10111,7 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 12024541.718593382, + "construction_financing_cost": 13009786.411720124, "construction_management_cost": 0.0, "construction_management_cost_rvalue": 0.0, "construction_management_cost_total": 0.0, @@ -10141,33 +10145,48 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 1.5, + "depr_alloc_macrs_15_percent_calc": 0.0, "depr_alloc_macrs_5_percent": 90.0, + "depr_alloc_macrs_5_percent_calc": 0.0, "depr_alloc_none": 3.0, "depr_alloc_sl_15_percent": 2.5, + "depr_alloc_sl_15_percent_calc": 0.0, "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 8.39880241854e-312 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 0.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 0.0, @@ -10175,6 +10194,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 0.0, @@ -10227,10 +10247,10 @@ "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": 14363392.8, + "development_cost": 15942304.376980367, "development_cost_input": 0.0, "development_cost_method": 2.0, - "development_cost_modeled": 14363392.8, + "development_cost_modeled": 15942304.376980367, "development_cost_rvalue": 0.0, "development_cost_total": 0.0, "development_override": 0.0, @@ -10238,9 +10258,9 @@ "device_characteristic_diameter": 20.0, "device_cost_input": 0.0, "device_cost_override": 0.0, - "device_costs_total": 352096684.725991, + "device_costs_total": 364676387.419686, "device_costs_total_display": 0.0, - "device_costs_total_mill": 352.096684725991, + "device_costs_total_mill": 364.676387419686, "device_foundation": "Floating", "device_mass": 687.0, "device_material": "A36 Steel", @@ -19719,10 +19739,10 @@ "due_diligence_cost": 0.0, "e&m_shown": 0.0, "elec_infrac_shown": 0.0, - "elec_infras_cost": 7959088.291084859, + "elec_infras_cost": 7959088.2910848599, "elec_infras_cost_input": 0.0, "elec_infras_cost_method": 2.0, - "elec_infras_cost_modeled": 7959088.291084859, + "elec_infras_cost_modeled": 7959088.2910848599, "elec_infras_cost_rvalue": 0.0, "elec_infras_cost_total": 0.0, "elec_infras_override": 0.0, @@ -22659,10 +22679,10 @@ 10.5673, 10.9004 ], - "eng_and_mgmt_cost": 4559949.2, + "eng_and_mgmt_cost": 6862455.656910121, "eng_and_mgmt_cost_input": 0.0, "eng_and_mgmt_cost_method": 2.0, - "eng_and_mgmt_cost_modeled": 4559949.2, + "eng_and_mgmt_cost_modeled": 6862455.656910121, "eng_and_mgmt_cost_rvalue": 0.0, "eng_and_mgmt_cost_total": 0.0, "eng_and_mgmt_override": 0.0, @@ -22713,8 +22733,8 @@ "feed_cost": 0.0, "financial_cost_input": 0.0, "financial_cost_override": 0.0, - "financial_cost_total": 36291113.89620994, - "financial_cost_total_mill": 36.29111389620994, + "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, @@ -31569,11 +31589,11 @@ "initial_engineering_cost_rvalue": 0.0, "initial_engineering_cost_total": 0.0, "initial_engineering_cost_total_check": 0.0, - "insurance_during_construction_cost": 4032345.988467771, + "insurance_during_construction_cost": 5506337.079011787, "insurance_during_construction_cost_input": 0.0, "insurance_during_construction_cost_method": 2.0, - "insurance_during_construction_cost_modeled": 0.0, - "insurance_during_construction_cost_modeled_ui": 4032345.988467771, + "insurance_during_construction_cost_modeled": 5506337.079011787, + "insurance_during_construction_cost_modeled_ui": 4235643.906932141, "insurance_during_construction_cost_rvalue": 0.0, "insurance_operations_cost": 0.0, "insurance_rate": 0.0, @@ -31588,6 +31608,13 @@ "interconnection_and_power_marketing_cost_total_check": 0.0, "interconnection_studies_and_fees_cost": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -31601,6 +31628,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -32803,10 +32831,10 @@ "loss_transmission": 5.0, "lube_system_cost": 0.0, "lubrication_system_cost": 0.0, - "maintenance_cost": 3658284.8000000009, + "maintenance_cost": 4492240.6, "maintenance_cost_input": 0.0, "maintenance_cost_method": 2.0, - "maintenance_cost_modeled": 3658284.8000000009, + "maintenance_cost_modeled": 4492240.6, "maintenance_cost_rvalue": 0.0, "maintenance_cost_total": 0.0, "maintenance_override_check": 0.0, @@ -32851,10 +32879,10 @@ "method_check": 2.0, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "mooring_found_substruc_cost": 62668871.2, + "mooring_found_substruc_cost": 64289167.800000008, "mooring_found_substruc_cost_input": 0.0, "mooring_found_substruc_cost_method": 2.0, - "mooring_found_substruc_cost_modeled": 62668871.2, + "mooring_found_substruc_cost_modeled": 64289167.800000008, "mooring_found_substruc_cost_rvalue": 0.0, "mooring_found_substruc_cost_total": 0.0, "mooring_lines_cost": 0.0, @@ -32864,6 +32892,8 @@ "navigation_lighting_cost": 0.0, "noise_mitigation_cost": 0.0, "nominal_discount_rate": 8.137499999999975, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "notes": "", "number_devices": 100.0, "number_hours": 0.0, @@ -32894,7 +32924,7 @@ "om_batt_fixed_cost": [ 0.0 ], - "om_batt_nameplate": 19999.824768, + "om_batt_nameplate": 19999.824768000002, "om_batt_replacement_cost": [ 252.0 ], @@ -32906,7 +32936,7 @@ "om_cost_override": 0.0, "om_equipment_purchases_cost": 0.0, "om_fixed": [ - 5431316.800000001 + 6890485.8 ], "om_fixed_escal": 0.0, "om_production_escal": 0.0, @@ -32937,10 +32967,10 @@ "operating_equipment_cost": 0.0, "operating_facilities_cost": 0.0, "operating_margin_cost": 0.0, - "operations_cost": 1773032.0, + "operations_cost": 2398245.2, "operations_cost_input": 0.0, "operations_cost_method": 2.0, - "operations_cost_modeled": 1773032.0, + "operations_cost_modeled": 2398245.2, "operations_cost_rvalue": 0.0, "operations_cost_total": 0.0, "operations_management_general_administration_cost": 0.0, @@ -33067,11 +33097,11 @@ "personnel_access_system_cost": 0.0, "personnel_access_system_mooring_cost": 0.0, "personnel_facilities_cost": 0.0, - "plant_commissioning_cost": 6451753.581548434, + "plant_commissioning_cost": 6777030.251091431, "plant_commissioning_cost_input": 0.0, "plant_commissioning_cost_method": 2.0, - "plant_commissioning_cost_modeled": 1604545.8, - "plant_commissioning_cost_modeled_ui": 6451753.581548434, + "plant_commissioning_cost_modeled": 6777030.251091431, + "plant_commissioning_cost_modeled_ui": 6777030.251091425, "plant_commissioning_cost_rvalue": 0.0, "plumbing_fittings_cost": 0.0, "port_fees_cost": 0.0, @@ -33089,11 +33119,11 @@ "power_takeoff_enclosure_cost": 0.0, "power_takeoff_enclosure_cost_total": 0.0, "power_takeoff_system_assem_install_cost": 0.0, - "power_takeoff_system_cost": 52489652.12599102, + "power_takeoff_system_cost": 55906235.219686347, "power_takeoff_system_cost_input": 0.0, "power_takeoff_system_cost_input_label": 0.0, "power_takeoff_system_cost_method": 2.0, - "power_takeoff_system_cost_modeled": 52489652.12599102, + "power_takeoff_system_cost_modeled": 55906235.219686347, "power_takeoff_system_cost_rvalue": 0.0, "power_takeoff_system_cost_total": 0.0, "power_takeoff_system_total_label": 0.0, @@ -33119,11 +33149,11 @@ "profit_eng_cost": 0.0, "project_certification_cost": 0.0, "project_certification_cost_total_display": 0.0, - "project_contingency_cost": 0.0, + "project_contingency_cost": 34308715.646150369, "project_contingency_cost_input": 0.0, "project_contingency_cost_method": 2.0, - "project_contingency_cost_modeled": 0.0, - "project_contingency_cost_modeled_ui": 20161729.94233886, + "project_contingency_cost_modeled": 34308715.646150369, + "project_contingency_cost_modeled_ui": 21178219.534660706, "project_contingency_cost_rvalue": 0.0, "project_management_during_development_cost": 0.0, "project_management_during_development_cost_rvalue": 0.0, @@ -33131,7 +33161,7 @@ "project_management_during_development_cost_total_check": 0.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 458077779.7559383, + "property_assessed_value": 495610910.9226713, "property_tax_rate": 0.0, "protection_control_cost": 0.0, "ptc_fed_amount": [ @@ -33178,11 +33208,11 @@ ], "real_discount_rate": 5.5, "rectifying_circuit_cost": 0.0, - "reserve_accounts_cost": 12097037.965403313, + "reserve_accounts_cost": 13130496.111489647, "reserve_accounts_cost_input": 0.0, "reserve_accounts_cost_method": 2.0, - "reserve_accounts_cost_modeled": 0.0, - "reserve_accounts_cost_modeled_ui": 12097037.965403313, + "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, "reserves_interest": 1.75, @@ -33223,7 +33253,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "significant_wave_height": [ 3.21103, 3.13325, @@ -36147,11 +36181,11 @@ 2.27728 ], "site_access_override": 0.0, - "site_access_port_staging_cost": 4435580.587314548, + "site_access_port_staging_cost": 4659208.297625358, "site_access_port_staging_cost_input": 0.0, "site_access_port_staging_cost_method": 2.0, - "site_access_port_staging_cost_modeled": 2158213.2, - "site_access_port_staging_cost_modeled_ui": 4435580.587314548, + "site_access_port_staging_cost_modeled": 4659208.297625358, + "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, @@ -36180,11 +36214,11 @@ "struct_override": 0.0, "struct_user_input_label": 0.0, "structural_assembly_assem_install_cost": 0.0, - "structural_assembly_cost": 236938161.4, + "structural_assembly_cost": 244480984.4, "structural_assembly_cost_input": 0.0, "structural_assembly_cost_method": 2.0, - "structural_assembly_cost_modeled": 236938161.4, - "structural_assembly_cost_modeled_formatted": 236938161.4, + "structural_assembly_cost_modeled": 244480984.4, + "structural_assembly_cost_modeled_formatted": 244480984.4, "structural_assembly_cost_rvalue": 0.0, "structural_assembly_cost_total": 0.0, "structure_foundations_cost": 0.0, @@ -36198,6 +36232,10 @@ "substructures_and_foundations_cost": 0.0, "substructures_and_foundations_cost_rvalue": 0.0, "system_capacity": 28600.0, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -36214,16 +36252,16 @@ "total_financial_cost_per_kwh": 0.0, "total_indirect_battery_cost": 0.0, "total_installed_battery_cost": 7664732.844088322, - "total_installed_cost": 458077779.7559383, + "total_installed_cost": 495610910.9226713, "total_installed_cost_lcoe": 0.0, - "total_installed_cost_mill": 458.0777797559383, - "total_installed_cost_structural": 236938161.4, - "total_operating_cost": 5431316.800000001, - "total_operating_cost_mill": 5.431316800000001, + "total_installed_cost_mill": 495.61091092267136, + "total_installed_cost_structural": 244480984.4, + "total_operating_cost": 6890485.8, + "total_operating_cost_mill": 6.8904857999999999, "total_operations_cost_lcoe": 0.0, "total_operations_cost_per_kwh": 0.0, "total_rated_capacity": 28600.0, - "total_test": 450413046.9118501, + "total_test": 487946178.07858267, "transmission_charges_rights_cost": 0.0, "transmission_towers_cost": 0.0, "transport_power_conversion_chain_cost": 0.0, @@ -36240,6 +36278,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 180.0, "ui_system_nameplate_standalone": 0.0, diff --git a/deploy/runtime/defaults/MEwave_LCOE Calculator.json b/deploy/runtime/defaults/MEwave_LCOE Calculator.json index 393a91eb2..a948074fc 100644 --- a/deploy/runtime/defaults/MEwave_LCOE Calculator.json +++ b/deploy/runtime/defaults/MEwave_LCOE Calculator.json @@ -45,10 +45,10 @@ "array_sizing_mode": 2.0, "assem_install_shown": 0.0, "assem_other_infras_shown": 0.0, - "assembly_and_install_cost": 24255483.829701216, + "assembly_and_install_cost": 28124154.948552677, "assembly_and_install_cost_input": 0.0, "assembly_and_install_cost_method": 2.0, - "assembly_and_install_cost_modeled": 24255483.829701216, + "assembly_and_install_cost_modeled": 28124154.948552677, "assembly_and_install_cost_rvalue": 0.0, "assembly_and_install_cost_total": 0.0, "assembly_and_install_override": 0.0, @@ -56,8 +56,8 @@ "average_power_flux": 32.2, "balance_of_system_cost_input": 0.0, "balance_of_system_cost_override": 0.0, - "balance_of_system_cost_total": 62025248.289649058, - "balance_of_system_cost_total_mill": 62.025248289649059, + "balance_of_system_cost_total": 70324241.82224481, + "balance_of_system_cost_total_mill": 70.32424182224482, "balance_of_system_scheduled_maintenance_cost": 0.0, "balance_of_system_unscheduled_maintenance_cost": 0.0, "ballast_system_cost": 0.0, @@ -98,8 +98,8 @@ "cable_protection_cost_total": 0.0, "cable_protection_cost_total_check": 0.0, "cable_system_overbuild": 10.0, - "capex_check": 403234598.8467771, - "capital_cost": 450413046.91185, + "capex_check": 423564390.69321408, + "capital_cost": 487946178.078583, "carrying_cost_during_construction_cost": 0.0, "cathodic_protection_system_cost": 0.0, "city": "Eureka", @@ -170,10 +170,10 @@ "detailed_cost_modeled_other_elec_infras": 1.0, "detailed_design_and_construction_eng_cost": 0.0, "detailed_design_and_construction_eng_cost_total": 0.0, - "development_cost": 14363392.8, + "development_cost": 15942304.376980367, "development_cost_input": 0.0, "development_cost_method": 2.0, - "development_cost_modeled": 14363392.8, + "development_cost_modeled": 15942304.376980367, "development_cost_rvalue": 0.0, "development_cost_total": 0.0, "development_override": 0.0, @@ -181,9 +181,9 @@ "device_characteristic_diameter": 20.0, "device_cost_input": 0.0, "device_cost_override": 0.0, - "device_costs_total": 352096684.725991, + "device_costs_total": 364676387.419686, "device_costs_total_display": 0.0, - "device_costs_total_mill": 352.096684725991, + "device_costs_total_mill": 364.676387419686, "device_foundation": "Floating", "device_mass": 687.0, "device_material": "A36 Steel", @@ -200,10 +200,10 @@ "due_diligence_cost": 0.0, "e&m_shown": 0.0, "elec_infrac_shown": 0.0, - "elec_infras_cost": 7959088.291084859, + "elec_infras_cost": 7959088.2910848599, "elec_infras_cost_input": 0.0, "elec_infras_cost_method": 2.0, - "elec_infras_cost_modeled": 7959088.291084859, + "elec_infras_cost_modeled": 7959088.2910848599, "elec_infras_cost_rvalue": 0.0, "elec_infras_cost_total": 10819088.29108486, "elec_infras_override": 0.0, @@ -3135,10 +3135,10 @@ 10.5673, 10.9004 ], - "eng_and_mgmt_cost": 4559949.2, + "eng_and_mgmt_cost": 6862455.656910121, "eng_and_mgmt_cost_input": 0.0, "eng_and_mgmt_cost_method": 2.0, - "eng_and_mgmt_cost_modeled": 4559949.2, + "eng_and_mgmt_cost_modeled": 6862455.656910121, "eng_and_mgmt_cost_rvalue": 0.0, "eng_and_mgmt_cost_total": 0.0, "eng_and_mgmt_override": 0.0, @@ -3178,8 +3178,8 @@ "feed_cost": 0.0, "financial_cost_input": 0.0, "financial_cost_override": 0.0, - "financial_cost_total": 36291113.89620994, - "financial_cost_total_mill": 36.29111389620994, + "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, @@ -3187,12 +3187,12 @@ "financing_and_incentives_cost_total": 0.0, "financing_and_incentives_cost_total_check": 0.0, "fixed_charge_rate": 0.108, - "fixed_operating_cost": 5431316.800000001, + "fixed_operating_cost": 6890485.8, "floating_array": 1.0, "foundation_assem_install_cost": 0.0, "foundation_onshore_substation_cost": 0.0, "frequency_converter_cost": 0.0, - "frequency_sum": 99.88999999999992, + "frequency_sum": 99.88999999999993, "gearbox_cost": 0.0, "gearbox_cost_rvalue": 0.0, "gearbox_cost_total": 0.0, @@ -3220,11 +3220,11 @@ "initial_engineering_cost_rvalue": 0.0, "initial_engineering_cost_total": 0.0, "initial_engineering_cost_total_check": 0.0, - "insurance_during_construction_cost": 4032345.988467771, + "insurance_during_construction_cost": 5506337.079011787, "insurance_during_construction_cost_input": 0.0, "insurance_during_construction_cost_method": 2.0, - "insurance_during_construction_cost_modeled": 0.0, - "insurance_during_construction_cost_modeled_ui": 4032345.988467771, + "insurance_during_construction_cost_modeled": 5506337.079011787, + "insurance_during_construction_cost_modeled_ui": 4235643.906932141, "insurance_during_construction_cost_rvalue": 0.0, "insurance_operations_cost": 0.0, "integration_assembly_testing_checkout_cost": 0.0, @@ -3788,10 +3788,10 @@ "loss_transmission": 2.0, "lube_system_cost": 0.0, "lubrication_system_cost": 0.0, - "maintenance_cost": 3658284.8000000009, + "maintenance_cost": 4492240.6, "maintenance_cost_input": 0.0, "maintenance_cost_method": 2.0, - "maintenance_cost_modeled": 3658284.8000000009, + "maintenance_cost_modeled": 4492240.6, "maintenance_cost_rvalue": 0.0, "maintenance_cost_total": 0.0, "maintenance_override_check": 0.0, @@ -3817,10 +3817,10 @@ "max_frequency_Te": 7.5, "messenger_lines_and_buoys_cost": 0.0, "method_check": 2.0, - "mooring_found_substruc_cost": 62668871.2, + "mooring_found_substruc_cost": 64289167.800000008, "mooring_found_substruc_cost_input": 0.0, "mooring_found_substruc_cost_method": 2.0, - "mooring_found_substruc_cost_modeled": 62668871.2, + "mooring_found_substruc_cost_modeled": 64289167.800000008, "mooring_found_substruc_cost_rvalue": 0.0, "mooring_found_substruc_cost_total": 0.0, "mooring_lines_cost": 0.0, @@ -3858,7 +3858,7 @@ "om_cost_override": 0.0, "om_equipment_purchases_cost": 0.0, "om_fixed": [ - 5431316.800000001 + 6890485.8 ], "onshore_electric_infrastructure_assem_install_cost": 0.0, "onshore_electrical_infrastructure_cost": 0.0, @@ -3886,10 +3886,10 @@ "operating_equipment_cost": 0.0, "operating_facilities_cost": 0.0, "operating_margin_cost": 0.0, - "operations_cost": 1773032.0, + "operations_cost": 2398245.2, "operations_cost_input": 0.0, "operations_cost_method": 2.0, - "operations_cost_modeled": 1773032.0, + "operations_cost_modeled": 2398245.2, "operations_cost_rvalue": 0.0, "operations_cost_total": 0.0, "operations_management_general_administration_cost": 0.0, @@ -3983,11 +3983,11 @@ "personnel_access_system_cost": 0.0, "personnel_access_system_mooring_cost": 0.0, "personnel_facilities_cost": 0.0, - "plant_commissioning_cost": 6451753.581548434, + "plant_commissioning_cost": 6777030.251091431, "plant_commissioning_cost_input": 0.0, "plant_commissioning_cost_method": 2.0, - "plant_commissioning_cost_modeled": 1604545.8, - "plant_commissioning_cost_modeled_ui": 6451753.581548434, + "plant_commissioning_cost_modeled": 6777030.251091431, + "plant_commissioning_cost_modeled_ui": 6777030.251091425, "plant_commissioning_cost_rvalue": 0.0, "plumbing_fittings_cost": 0.0, "port_fees_cost": 0.0, @@ -4005,11 +4005,11 @@ "power_takeoff_enclosure_cost": 0.0, "power_takeoff_enclosure_cost_total": 0.0, "power_takeoff_system_assem_install_cost": 0.0, - "power_takeoff_system_cost": 52489652.12599102, + "power_takeoff_system_cost": 55906235.219686347, "power_takeoff_system_cost_input": 0.0, "power_takeoff_system_cost_input_label": 0.0, "power_takeoff_system_cost_method": 2.0, - "power_takeoff_system_cost_modeled": 52489652.12599102, + "power_takeoff_system_cost_modeled": 55906235.219686347, "power_takeoff_system_cost_rvalue": 0.0, "power_takeoff_system_cost_total": 0.0, "power_takeoff_system_total_label": 0.0, @@ -4029,11 +4029,11 @@ "profit_eng_cost": 0.0, "project_certification_cost": 0.0, "project_certification_cost_total_display": 0.0, - "project_contingency_cost": 0.0, + "project_contingency_cost": 34308715.646150369, "project_contingency_cost_input": 0.0, "project_contingency_cost_method": 2.0, - "project_contingency_cost_modeled": 0.0, - "project_contingency_cost_modeled_ui": 20161729.94233886, + "project_contingency_cost_modeled": 34308715.646150369, + "project_contingency_cost_modeled_ui": 21178219.534660706, "project_contingency_cost_rvalue": 0.0, "project_management_during_development_cost": 0.0, "project_management_during_development_cost_rvalue": 0.0, @@ -4046,11 +4046,11 @@ "quayside_docking_fees_cost": 0.0, "railings_cost": 0.0, "rectifying_circuit_cost": 0.0, - "reserve_accounts_cost": 12097037.965403313, + "reserve_accounts_cost": 13130496.111489647, "reserve_accounts_cost_input": 0.0, "reserve_accounts_cost_method": 2.0, - "reserve_accounts_cost_modeled": 0.0, - "reserve_accounts_cost_modeled_ui": 12097037.965403313, + "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, "resource_and_metocean_assessment_cost": 0.0, @@ -7005,11 +7005,11 @@ 2.27728 ], "site_access_override": 0.0, - "site_access_port_staging_cost": 4435580.587314548, + "site_access_port_staging_cost": 4659208.297625358, "site_access_port_staging_cost_input": 0.0, "site_access_port_staging_cost_method": 2.0, - "site_access_port_staging_cost_modeled": 2158213.2, - "site_access_port_staging_cost_modeled_ui": 4435580.587314548, + "site_access_port_staging_cost_modeled": 4659208.297625358, + "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, @@ -7033,11 +7033,11 @@ "struct_override": 0.0, "struct_user_input_label": 0.0, "structural_assembly_assem_install_cost": 0.0, - "structural_assembly_cost": 236938161.4, + "structural_assembly_cost": 244480984.4, "structural_assembly_cost_input": 0.0, "structural_assembly_cost_method": 2.0, - "structural_assembly_cost_modeled": 236938161.4, - "structural_assembly_cost_modeled_formatted": 236938161.4, + "structural_assembly_cost_modeled": 244480984.4, + "structural_assembly_cost_modeled_formatted": 244480984.4, "structural_assembly_cost_rvalue": 0.0, "structural_assembly_cost_total": 0.0, "structure_foundations_cost": 0.0, @@ -7060,16 +7060,16 @@ "total_device_cost_per_kwh": 0.0, "total_financial_cost_lcoe": 0.0, "total_financial_cost_per_kwh": 0.0, - "total_installed_cost": 450413046.91185, + "total_installed_cost": 487946178.078583, "total_installed_cost_lcoe": 0.0, - "total_installed_cost_mill": 450.41304691185, - "total_installed_cost_structural": 236938161.4, - "total_operating_cost": 5431316.800000001, - "total_operating_cost_mill": 5.431316800000001, + "total_installed_cost_mill": 487.946178078583, + "total_installed_cost_structural": 244480984.4, + "total_operating_cost": 6890485.8, + "total_operating_cost_mill": 6.8904857999999999, "total_operations_cost_lcoe": 0.0, "total_operations_cost_per_kwh": 0.0, "total_rated_capacity": 28600.0, - "total_test": 450413046.9118501, + "total_test": 487946178.07858267, "transmission_charges_rights_cost": 0.0, "transmission_towers_cost": 0.0, "transport_power_conversion_chain_cost": 0.0, @@ -7080,7 +7080,7 @@ "turbine_bearings_cost": 0.0, "tz": 0.0, "ui_capital_cost_capacity": 0.0, - "ui_capital_cost_reference": 450413046.91185, + "ui_capital_cost_reference": 487946178.078583, "ui_cfin": 0.0, "ui_crf": 0.0, "ui_fcr_input_option": 0.0, @@ -7088,7 +7088,7 @@ "ui_ireal": 0.0, "ui_lbl_cff_msg": "", "ui_operating_cost_capacity": 0.0, - "ui_operating_cost_fixed": 5431316.800000001, + "ui_operating_cost_fixed": 6890485.8, "ui_pfin": 0.0, "ui_step_minutes": 180.0, "ui_system_capacity": 28600.0, diff --git a/deploy/runtime/defaults/MEwave_None.json b/deploy/runtime/defaults/MEwave_None.json index 7e63b5258..b57433cb0 100644 --- a/deploy/runtime/defaults/MEwave_None.json +++ b/deploy/runtime/defaults/MEwave_None.json @@ -2966,7 +2966,7 @@ "export_cable_voltage_option_ac": 0.0, "export_cable_voltage_option_hvdc": 0.0, "floating_array": 1.0, - "frequency_sum": 99.88999999999992, + "frequency_sum": 99.88999999999993, "inter_array_cable_length": 0.0, "inter_array_cable_voltage": 7.2, "inter_array_cable_voltage_calculated": 7.2, diff --git a/deploy/runtime/defaults/MEwave_Single Owner.json b/deploy/runtime/defaults/MEwave_Single Owner.json index 3485aed1a..b6fd082f2 100644 --- a/deploy/runtime/defaults/MEwave_Single Owner.json +++ b/deploy/runtime/defaults/MEwave_Single Owner.json @@ -47,22 +47,26 @@ "array_sizing_mode": 2.0, "assem_install_shown": 0.0, "assem_other_infras_shown": 0.0, - "assembly_and_install_cost": 24255483.829701216, + "assembly_and_install_cost": 28124154.948552677, "assembly_and_install_cost_input": 0.0, "assembly_and_install_cost_method": 2.0, - "assembly_and_install_cost_modeled": 24255483.829701216, + "assembly_and_install_cost_modeled": 28124154.948552677, "assembly_and_install_cost_rvalue": 0.0, "assembly_and_install_cost_total": 0.0, "assembly_and_install_override": 0.0, "assembly_areas_cost": 0.0, "balance_of_system_cost_input": 0.0, "balance_of_system_cost_override": 0.0, - "balance_of_system_cost_total": 62025248.289649058, - "balance_of_system_cost_total_mill": 62.025248289649059, + "balance_of_system_cost_total": 70324241.82224481, + "balance_of_system_cost_total_mill": 70.32424182224482, "balance_of_system_scheduled_maintenance_cost": 0.0, "balance_of_system_unscheduled_maintenance_cost": 0.0, "ballast_system_cost": 0.0, "ballast_system_mooring_cost": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bearings_cost": 0.0, @@ -79,7 +83,7 @@ "cable_protection_cost_total": 0.0, "cable_protection_cost_total_check": 0.0, "cable_system_overbuild": 10.0, - "capex_check": 403234598.8467771, + "capex_check": 423564390.69321408, "carrying_cost_during_construction_cost": 0.0, "cathodic_protection_system_cost": 0.0, "cbi_fed_amount": 0.0, @@ -116,7 +120,7 @@ "condition_monitoring_cost": 0.0, "condition_monitoring_operations_cost": 0.0, "connecting_hardware_cost": 0.0, - "const_per_interest1": 7319212.012317563, + "const_per_interest1": 7929125.393776974, "const_per_interest2": 0.0, "const_per_interest3": 0.0, "const_per_interest4": 0.0, @@ -126,7 +130,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 7319212.012317563, + "const_per_interest_total": 7929125.393776974, "const_per_months1": 6.0, "const_per_months2": 0.0, "const_per_months3": 0.0, @@ -143,13 +147,13 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 450413046.91185, + "const_per_principal1": 487946178.078583, "const_per_principal2": 0.0, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 450413046.91185, - "const_per_total1": 11823342.481436065, + "const_per_principal_total": 487946178.078583, + "const_per_total1": 12808587.174562805, "const_per_total2": 0.0, "const_per_total3": 0.0, "const_per_total4": 0.0, @@ -159,7 +163,7 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 11823342.481436065, + "construction_financing_cost": 12808587.174562805, "construction_management_cost": 0.0, "construction_management_cost_rvalue": 0.0, "construction_management_cost_total": 0.0, @@ -193,33 +197,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 487946178.078583, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 0.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 0.0, @@ -227,6 +259,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 0.0, @@ -279,10 +312,10 @@ "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": 14363392.8, + "development_cost": 15942304.376980367, "development_cost_input": 0.0, "development_cost_method": 2.0, - "development_cost_modeled": 14363392.8, + "development_cost_modeled": 15942304.376980367, "development_cost_rvalue": 0.0, "development_cost_total": 0.0, "development_override": 0.0, @@ -290,9 +323,9 @@ "device_characteristic_diameter": 20.0, "device_cost_input": 0.0, "device_cost_override": 0.0, - "device_costs_total": 352096684.725991, + "device_costs_total": 364676387.419686, "device_costs_total_display": 0.0, - "device_costs_total_mill": 352.096684725991, + "device_costs_total_mill": 364.676387419686, "device_foundation": "Floating", "device_mass": 687.0, "device_material": "A36 Steel", @@ -9102,10 +9135,10 @@ "due_diligence_cost": 0.0, "e&m_shown": 0.0, "elec_infrac_shown": 0.0, - "elec_infras_cost": 7959088.291084859, + "elec_infras_cost": 7959088.2910848599, "elec_infras_cost_input": 0.0, "elec_infras_cost_method": 2.0, - "elec_infras_cost_modeled": 7959088.291084859, + "elec_infras_cost_modeled": 7959088.2910848599, "elec_infras_cost_rvalue": 0.0, "elec_infras_cost_total": 0.0, "elec_infras_override": 0.0, @@ -12039,10 +12072,10 @@ 10.5673, 10.9004 ], - "eng_and_mgmt_cost": 4559949.2, + "eng_and_mgmt_cost": 6862455.656910121, "eng_and_mgmt_cost_input": 0.0, "eng_and_mgmt_cost_method": 2.0, - "eng_and_mgmt_cost_modeled": 4559949.2, + "eng_and_mgmt_cost_modeled": 6862455.656910121, "eng_and_mgmt_cost_rvalue": 0.0, "eng_and_mgmt_cost_total": 0.0, "eng_and_mgmt_override": 0.0, @@ -12093,8 +12126,8 @@ "feed_cost": 0.0, "financial_cost_input": 0.0, "financial_cost_override": 0.0, - "financial_cost_total": 36291113.89620994, - "financial_cost_total_mill": 36.29111389620994, + "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, @@ -20946,11 +20979,11 @@ "initial_engineering_cost_rvalue": 0.0, "initial_engineering_cost_total": 0.0, "initial_engineering_cost_total_check": 0.0, - "insurance_during_construction_cost": 4032345.988467771, + "insurance_during_construction_cost": 5506337.079011787, "insurance_during_construction_cost_input": 0.0, "insurance_during_construction_cost_method": 2.0, - "insurance_during_construction_cost_modeled": 0.0, - "insurance_during_construction_cost_modeled_ui": 4032345.988467771, + "insurance_during_construction_cost_modeled": 5506337.079011787, + "insurance_during_construction_cost_modeled_ui": 4235643.906932141, "insurance_during_construction_cost_rvalue": 0.0, "insurance_operations_cost": 0.0, "insurance_rate": 0.0, @@ -20965,6 +20998,13 @@ "interconnection_and_power_marketing_cost_total_check": 0.0, "interconnection_studies_and_fees_cost": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -20978,6 +21018,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -22179,10 +22220,10 @@ "loss_transmission": 5.0, "lube_system_cost": 0.0, "lubrication_system_cost": 0.0, - "maintenance_cost": 3658284.8000000009, + "maintenance_cost": 4492240.6, "maintenance_cost_input": 0.0, "maintenance_cost_method": 2.0, - "maintenance_cost_modeled": 3658284.8000000009, + "maintenance_cost_modeled": 4492240.6, "maintenance_cost_rvalue": 0.0, "maintenance_cost_total": 0.0, "maintenance_override_check": 0.0, @@ -22213,10 +22254,10 @@ "method_check": 2.0, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "mooring_found_substruc_cost": 62668871.2, + "mooring_found_substruc_cost": 64289167.800000008, "mooring_found_substruc_cost_input": 0.0, "mooring_found_substruc_cost_method": 2.0, - "mooring_found_substruc_cost_modeled": 62668871.2, + "mooring_found_substruc_cost_modeled": 64289167.800000008, "mooring_found_substruc_cost_rvalue": 0.0, "mooring_found_substruc_cost_total": 0.0, "mooring_lines_cost": 0.0, @@ -22226,6 +22267,8 @@ "navigation_lighting_cost": 0.0, "noise_mitigation_cost": 0.0, "nominal_discount_rate": 8.137499999999975, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "notes": "", "number_devices": 100.0, "number_hours": 0.0, @@ -22254,7 +22297,7 @@ "om_cost_override": 0.0, "om_equipment_purchases_cost": 0.0, "om_fixed": [ - 5431316.800000001 + 6890485.8 ], "onshore_electric_infrastructure_assem_install_cost": 0.0, "onshore_electrical_infrastructure_cost": 0.0, @@ -22282,10 +22325,10 @@ "operating_equipment_cost": 0.0, "operating_facilities_cost": 0.0, "operating_margin_cost": 0.0, - "operations_cost": 1773032.0, + "operations_cost": 2398245.2, "operations_cost_input": 0.0, "operations_cost_method": 2.0, - "operations_cost_modeled": 1773032.0, + "operations_cost_modeled": 2398245.2, "operations_cost_rvalue": 0.0, "operations_cost_total": 0.0, "operations_management_general_administration_cost": 0.0, @@ -22412,11 +22455,11 @@ "personnel_access_system_cost": 0.0, "personnel_access_system_mooring_cost": 0.0, "personnel_facilities_cost": 0.0, - "plant_commissioning_cost": 6451753.581548434, + "plant_commissioning_cost": 6777030.251091431, "plant_commissioning_cost_input": 0.0, "plant_commissioning_cost_method": 2.0, - "plant_commissioning_cost_modeled": 1604545.8, - "plant_commissioning_cost_modeled_ui": 6451753.581548434, + "plant_commissioning_cost_modeled": 6777030.251091431, + "plant_commissioning_cost_modeled_ui": 6777030.251091425, "plant_commissioning_cost_rvalue": 0.0, "plumbing_fittings_cost": 0.0, "port_fees_cost": 0.0, @@ -22434,11 +22477,11 @@ "power_takeoff_enclosure_cost": 0.0, "power_takeoff_enclosure_cost_total": 0.0, "power_takeoff_system_assem_install_cost": 0.0, - "power_takeoff_system_cost": 52489652.12599102, + "power_takeoff_system_cost": 55906235.219686347, "power_takeoff_system_cost_input": 0.0, "power_takeoff_system_cost_input_label": 0.0, "power_takeoff_system_cost_method": 2.0, - "power_takeoff_system_cost_modeled": 52489652.12599102, + "power_takeoff_system_cost_modeled": 55906235.219686347, "power_takeoff_system_cost_rvalue": 0.0, "power_takeoff_system_cost_total": 0.0, "power_takeoff_system_total_label": 0.0, @@ -22464,11 +22507,11 @@ "profit_eng_cost": 0.0, "project_certification_cost": 0.0, "project_certification_cost_total_display": 0.0, - "project_contingency_cost": 0.0, + "project_contingency_cost": 34308715.646150369, "project_contingency_cost_input": 0.0, "project_contingency_cost_method": 2.0, - "project_contingency_cost_modeled": 0.0, - "project_contingency_cost_modeled_ui": 20161729.94233886, + "project_contingency_cost_modeled": 34308715.646150369, + "project_contingency_cost_modeled_ui": 21178219.534660706, "project_contingency_cost_rvalue": 0.0, "project_management_during_development_cost": 0.0, "project_management_during_development_cost_rvalue": 0.0, @@ -22476,14 +22519,14 @@ "project_management_during_development_cost_total_check": 0.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 450413046.91185, + "property_assessed_value": 487946178.078583, "property_tax_rate": 0.0, "protection_control_cost": 0.0, "ptc_fed_amount": [ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -22499,11 +22542,11 @@ ], "real_discount_rate": 5.5, "rectifying_circuit_cost": 0.0, - "reserve_accounts_cost": 12097037.965403313, + "reserve_accounts_cost": 13130496.111489647, "reserve_accounts_cost_input": 0.0, "reserve_accounts_cost_method": 2.0, - "reserve_accounts_cost_modeled": 0.0, - "reserve_accounts_cost_modeled_ui": 12097037.965403313, + "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, "reserves_interest": 1.75, @@ -22544,7 +22587,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "significant_wave_height": [ 3.21103, 3.13325, @@ -25468,11 +25515,11 @@ 2.27728 ], "site_access_override": 0.0, - "site_access_port_staging_cost": 4435580.587314548, + "site_access_port_staging_cost": 4659208.297625358, "site_access_port_staging_cost_input": 0.0, "site_access_port_staging_cost_method": 2.0, - "site_access_port_staging_cost_modeled": 2158213.2, - "site_access_port_staging_cost_modeled_ui": 4435580.587314548, + "site_access_port_staging_cost_modeled": 4659208.297625358, + "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, @@ -25501,11 +25548,11 @@ "struct_override": 0.0, "struct_user_input_label": 0.0, "structural_assembly_assem_install_cost": 0.0, - "structural_assembly_cost": 236938161.4, + "structural_assembly_cost": 244480984.4, "structural_assembly_cost_input": 0.0, "structural_assembly_cost_method": 2.0, - "structural_assembly_cost_modeled": 236938161.4, - "structural_assembly_cost_modeled_formatted": 236938161.4, + "structural_assembly_cost_modeled": 244480984.4, + "structural_assembly_cost_modeled_formatted": 244480984.4, "structural_assembly_cost_rvalue": 0.0, "structural_assembly_cost_total": 0.0, "structure_foundations_cost": 0.0, @@ -25519,6 +25566,10 @@ "substructures_and_foundations_cost": 0.0, "substructures_and_foundations_cost_rvalue": 0.0, "system_capacity": 28600.0, + "system_itc_basis_cost": 487946178.078583, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -25532,16 +25583,16 @@ "total_device_cost_per_kwh": 0.0, "total_financial_cost_lcoe": 0.0, "total_financial_cost_per_kwh": 0.0, - "total_installed_cost": 450413046.91185, + "total_installed_cost": 487946178.078583, "total_installed_cost_lcoe": 0.0, - "total_installed_cost_mill": 450.41304691185, - "total_installed_cost_structural": 236938161.4, - "total_operating_cost": 5431316.800000001, - "total_operating_cost_mill": 5.431316800000001, + "total_installed_cost_mill": 487.946178078583, + "total_installed_cost_structural": 244480984.4, + "total_operating_cost": 6890485.8, + "total_operating_cost_mill": 6.8904857999999999, "total_operations_cost_lcoe": 0.0, "total_operations_cost_per_kwh": 0.0, "total_rated_capacity": 28600.0, - "total_test": 450413046.9118501, + "total_test": 487946178.07858267, "transmission_charges_rights_cost": 0.0, "transmission_towers_cost": 0.0, "transport_power_conversion_chain_cost": 0.0, @@ -25551,6 +25602,13 @@ "transportation_cost": 0.0, "turbine_bearings_cost": 0.0, "tz": 0.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 180.0, "ui_system_nameplate_standalone": 0.0, diff --git a/deploy/runtime/defaults/MSLF IPH_Commercial.json b/deploy/runtime/defaults/MSLF IPH_Commercial.json index 5e15e1fa5..6b551bd75 100644 --- a/deploy/runtime/defaults/MSLF IPH_Commercial.json +++ b/deploy/runtime/defaults/MSLF IPH_Commercial.json @@ -25,7 +25,7 @@ "CC_CALC_htf_system_cost": 0.0, "CC_CALC_installed_per_capacity": 1267.459591125442, "CC_CALC_plm_total_cost": 89252.09162720926, - "CC_CALC_sales_tax_total": 217323.33440000009, + "CC_CALC_sales_tax_total": 217323.33440000006, "CC_CALC_site_improvements_cost": 451488.0, "CC_CALC_solar_field_cost": 3386160.0, "CC_CALC_total_direct_cost": 5433083.36, @@ -538,6 +538,10 @@ 0.0 ], "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -601,11 +605,27 @@ "degradation": [ 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 8.39880241854e-312 + ] + ], + "depr_en_basis_mat": 0.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -805,6 +825,13 @@ "is_dispatch": 0.0, "is_timestep_load_fractions": 1.0, "is_tod_pc_target_also_pc_max": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -818,6 +845,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -9621,6 +9649,8 @@ "nRecVar": 4.0, "nameplate": 5.0, "nominal_discount_rate": 9.060000000000004, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "normalize_to_utility_bill": 0.0, "om_capacity_escal": 0.0, "om_capacity_heat": [ @@ -9694,7 +9724,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount_heat_btu": [ 0.0 ], @@ -9716,6 +9746,9 @@ "salvage_percentage": 0.0, "salvage_value": 0.0, "scale_factor": 1.0, + "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "site_improvements_spec_cost": 20.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -9749,6 +9782,10 @@ "store_fluid": 18.0, "system_capacity": 5000.0, "system_capacity_heat_btu": 17.060708175665377, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 0.0, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, diff --git a/deploy/runtime/defaults/MSLF IPH_LCOH Calculator.json b/deploy/runtime/defaults/MSLF IPH_LCOH Calculator.json index f868cade0..b0705b223 100644 --- a/deploy/runtime/defaults/MSLF IPH_LCOH Calculator.json +++ b/deploy/runtime/defaults/MSLF IPH_LCOH Calculator.json @@ -13,13 +13,13 @@ 27.0 ], "CC_CALC_bop_cost": 0.0, - "CC_CALC_contingency_cost": 355435.3600000001, + "CC_CALC_contingency_cost": 355435.36000000007, "CC_CALC_epc_total_cost": 597639.1696, "CC_CALC_heat_sink_cost": 600000.0, "CC_CALC_htf_system_cost": 0.0, - "CC_CALC_installed_per_capacity": 1267.459591125442, + "CC_CALC_installed_per_capacity": 1267.4595911254419, "CC_CALC_plm_total_cost": 89252.09162720926, - "CC_CALC_sales_tax_total": 217323.33440000009, + "CC_CALC_sales_tax_total": 217323.33440000003, "CC_CALC_site_improvements_cost": 451488.0, "CC_CALC_solar_field_cost": 3386160.0, "CC_CALC_total_direct_cost": 5433083.36, @@ -417,8 +417,8 @@ "SF_CALC_eff_des_SS": 0.5215770288143354, "SF_CALC_eff_loop_des_SS": 0.5218037086950732, "SF_CALC_eta_optical_des_SS": 0.5651802987159859, - "SF_CALC_f_htfmax_actual": 1.3223529542708457, - "SF_CALC_f_htfmin_actual": 0.2754896659544152, + "SF_CALC_f_htfmax_actual": 1.3223529542708455, + "SF_CALC_f_htfmin_actual": 0.27548966595441518, "SF_CALC_field_area": 5.578255726700578, "SF_CALC_field_htf_max_temp": 593.0, "SF_CALC_field_htf_min_temp": 238.0, @@ -433,8 +433,8 @@ "SF_CALC_nLoops_sm1": 2.0, "SF_CALC_q_field_des": 11.53076793062266, "SF_CALC_q_field_des_ideal": 11.53076793062266, - "SF_CALC_therm_eff_des_SS": 0.92285069030058, - "SF_CALC_therm_eff_loop_des_SS": 0.9232517656410556, + "SF_CALC_therm_eff_des_SS": 0.9228506903005799, + "SF_CALC_therm_eff_loop_des_SS": 0.9232517656410557, "SF_CALC_total_land_area": 8.925209162720926, "SF_CALC_total_tracking_power": 0.003, "SF_COPY_T_loop_in_des": 293.0, @@ -670,7 +670,7 @@ ] ], "file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", - "fixed_charge_rate": 0.0926804, + "fixed_charge_rate": 0.09268036821007717, "fixed_operating_cost": 0.0, "fp_mode": 0.0, "h_tank": 20.0, @@ -9530,9 +9530,9 @@ "tshours": 4.0, "tz": -7.0, "u_tank": 0.4, - "ui_capital_cost_reference": 6337300.0, - "ui_cfin": 1.02303, - "ui_crf": 0.0842662, + "ui_capital_cost_reference": 6337297.9556272099, + "ui_cfin": 1.0230316278598107, + "ui_crf": 0.08426619052849123, "ui_disp_1_turbout": 1.0, "ui_disp_2_turbout": 1.0, "ui_disp_3_turbout": 1.0, @@ -9549,7 +9549,7 @@ "ui_pfin": 1.0750912546188594, "ui_step_minutes": 60.0, "ui_system_capacity": 5000.0, - "ui_wacc": 0.05584390243902449, + "ui_wacc": 0.055843902439024487, "use_abs_or_rel_mdot_limit": 0.0, "use_specific_weather_file": 0.0, "user_specified_weather_file": "", diff --git a/deploy/runtime/defaults/MSLF IPH_None.json b/deploy/runtime/defaults/MSLF IPH_None.json index 033a4221e..23665aa16 100644 --- a/deploy/runtime/defaults/MSLF IPH_None.json +++ b/deploy/runtime/defaults/MSLF IPH_None.json @@ -13,13 +13,13 @@ 27.0 ], "CC_CALC_bop_cost": 0.0, - "CC_CALC_contingency_cost": 355435.3600000001, + "CC_CALC_contingency_cost": 355435.36000000007, "CC_CALC_epc_total_cost": 597639.1696, "CC_CALC_heat_sink_cost": 600000.0, "CC_CALC_htf_system_cost": 0.0, - "CC_CALC_installed_per_capacity": 1267.459591125442, + "CC_CALC_installed_per_capacity": 1267.4595911254419, "CC_CALC_plm_total_cost": 89252.09162720926, - "CC_CALC_sales_tax_total": 217323.33440000009, + "CC_CALC_sales_tax_total": 217323.33440000003, "CC_CALC_site_improvements_cost": 451488.0, "CC_CALC_solar_field_cost": 3386160.0, "CC_CALC_total_direct_cost": 5433083.36, @@ -417,8 +417,8 @@ "SF_CALC_eff_des_SS": 0.5215770288143354, "SF_CALC_eff_loop_des_SS": 0.5218037086950732, "SF_CALC_eta_optical_des_SS": 0.5651802987159859, - "SF_CALC_f_htfmax_actual": 1.3223529542708457, - "SF_CALC_f_htfmin_actual": 0.2754896659544152, + "SF_CALC_f_htfmax_actual": 1.3223529542708455, + "SF_CALC_f_htfmin_actual": 0.27548966595441518, "SF_CALC_field_area": 5.578255726700578, "SF_CALC_field_htf_max_temp": 593.0, "SF_CALC_field_htf_min_temp": 238.0, @@ -433,8 +433,8 @@ "SF_CALC_nLoops_sm1": 2.0, "SF_CALC_q_field_des": 11.53076793062266, "SF_CALC_q_field_des_ideal": 11.53076793062266, - "SF_CALC_therm_eff_des_SS": 0.92285069030058, - "SF_CALC_therm_eff_loop_des_SS": 0.9232517656410556, + "SF_CALC_therm_eff_des_SS": 0.9228506903005799, + "SF_CALC_therm_eff_loop_des_SS": 0.9232517656410557, "SF_CALC_total_land_area": 8.925209162720926, "SF_CALC_total_tracking_power": 0.003, "SF_COPY_T_loop_in_des": 293.0, diff --git a/deploy/runtime/defaults/MSLF IPH_Single Owner.json b/deploy/runtime/defaults/MSLF IPH_Single Owner.json index 4a7caca13..8d0175f53 100644 --- a/deploy/runtime/defaults/MSLF IPH_Single Owner.json +++ b/deploy/runtime/defaults/MSLF IPH_Single Owner.json @@ -19,7 +19,7 @@ "CC_CALC_htf_system_cost": 0.0, "CC_CALC_installed_per_capacity": 1267.459591125442, "CC_CALC_plm_total_cost": 89252.09162720926, - "CC_CALC_sales_tax_total": 217323.33440000009, + "CC_CALC_sales_tax_total": 217323.33440000006, "CC_CALC_site_improvements_cost": 451488.0, "CC_CALC_solar_field_cost": 3386160.0, "CC_CALC_total_direct_cost": 5433083.36, @@ -528,6 +528,10 @@ 0.0 ], "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -628,33 +632,48 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 1.5, + "depr_alloc_macrs_15_percent_calc": 0.0, "depr_alloc_macrs_5_percent": 90.0, + "depr_alloc_macrs_5_percent_calc": 0.0, "depr_alloc_none": 3.0, "depr_alloc_sl_15_percent": 2.5, + "depr_alloc_sl_15_percent_calc": 0.0, "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 8.39880241854e-312 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 0.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 0.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -662,6 +681,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -9656,6 +9676,13 @@ "is_dispatch": 0.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -9669,6 +9696,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -10343,6 +10371,8 @@ "nRecVar": 4.0, "nameplate": 5.0, "nominal_discount_rate": 9.060000000000004, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "om_capacity_escal": 0.0, "om_capacity_heat": [ 33.0 @@ -10410,7 +10440,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount_heat_btu": [ 0.0 ], @@ -10436,7 +10466,10 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "site_improvements_spec_cost": 20.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -10470,6 +10503,10 @@ "store_fluid": 18.0, "system_capacity": 5000.0, "system_capacity_heat_btu": 17.060708175665377, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 0.0, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, @@ -19249,6 +19286,13 @@ "tshours": 4.0, "tz": -7.0, "u_tank": 0.4, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_turbout": 1.0, "ui_disp_2_turbout": 1.0, "ui_disp_3_turbout": 1.0, diff --git a/deploy/runtime/defaults/MSLF_All Equity Partnership Flip.json b/deploy/runtime/defaults/MSLF_All Equity Partnership Flip.json index c1ddf6069..1c4a99e4d 100644 --- a/deploy/runtime/defaults/MSLF_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/MSLF_All Equity Partnership Flip.json @@ -26,9 +26,9 @@ "CC_CALC_total_direct_cost": 503058520.83312848, "CC_CALC_total_indirect_cost": 60334554.422767858, "CC_CALC_total_installed_cost": 583515416.0892215, - "CC_CALC_ts_cost": 35824201.51133502, + "CC_CALC_ts_cost": 35824201.511335019, "CC_COPY_Q_tes": 1119.5062972292192, - "CC_COPY_nameplate": 99.9999, + "CC_COPY_nameplate": 99.99990000000001, "CC_COPY_sales_tax_rate": 5.0, "CC_COPY_total_land_area": 499.8117131123719, "CC_DISP_bop_mwe": 111.111, @@ -394,7 +394,7 @@ "PB_COPY_T_htf_hot_des": 525.0, "PB_COPY_eta_ref": 0.397, "PB_COPY_gross_net_conversion_factor": 0.9, - "PB_COPY_nameplate": 99.9999, + "PB_COPY_nameplate": 99.99990000000001, "PB_COPY_q_pb_design": 279.8765743073048, "P_a": [ 0.0001, @@ -428,7 +428,7 @@ "SC_DISP_bop_par_f": 1.0, "SD_CALC_m_dot_field_des": 0.0, "SD_CALC_nLoops": 168.0, - "SD_CALC_nameplate": 99.9999, + "SD_CALC_nameplate": 99.99990000000001, "SD_CALC_q_pb_design": 279.8765743073048, "SD_CALC_solar_mult": 2.307170600873028, "SD_CALC_total_Ap": 1264166.4000000002, @@ -459,12 +459,12 @@ "SF_CALC_m_dot_des_SS": 1787.2591970001329, "SF_CALC_m_dot_htfmax_actual": 14.4763, "SF_CALC_m_dot_htfmin_actual": 3.01589, - "SF_CALC_m_dot_loop_des_SS": 10.638447601191269, + "SF_CALC_m_dot_loop_des_SS": 10.638447601191267, "SF_CALC_mdot_field_des": 1839.1598038520909, "SF_CALC_nLoops_sm1": 73.0, "SF_CALC_q_field_des": 645.7230041148692, "SF_CALC_q_field_des_ideal": 645.7230041148692, - "SF_CALC_therm_eff_des_SS": 0.9205903149766612, + "SF_CALC_therm_eff_des_SS": 0.9205903149766611, "SF_CALC_therm_eff_loop_des_SS": 0.9232525112488524, "SF_CALC_total_land_area": 499.8117131123719, "SF_CALC_total_tracking_power": 0.168, @@ -480,7 +480,7 @@ 0.963 ], "TS_CALC_Q_tes": 1119.5062972292192, - "TS_CALC_d_tank": 20.50305405864698, + "TS_CALC_d_tank": 20.503054058646979, "TS_CALC_q_dot_loss_tes_des": 0.510121817924847, "TS_CALC_tes_htf_cp": 1.513348, "TS_CALC_tes_htf_dens": 1829.876, @@ -9334,6 +9334,10 @@ 0.0 ], "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -9439,33 +9443,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 4.0, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 583515416.0892215, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -9473,6 +9505,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -27858,19 +27891,27 @@ "is_dispatch": 0.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28546,8 +28587,10 @@ "nRecVar": 4.0, "n_pl_inc": 8.0, "n_rad_tubes": 100.0, - "nameplate": 99.9999, - "nominal_discount_rate": 9.060000000000004, + "nameplate": 99.99990000000001, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -28625,7 +28668,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -28655,7 +28698,11 @@ "salvage_value": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "site_improvements_spec_cost": 20.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -28692,7 +28739,11 @@ ] ], "store_fluid": 18.0, - "system_capacity": 99999.9, + "system_capacity": 99999.90000000001, + "system_itc_basis_cost": 583515416.0892215, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, @@ -30374,6 +30425,13 @@ "ud_n_T_amb_calc": 20.0, "ud_n_T_htf_calc": 20.0, "ud_n_m_dot_calc": 20.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_turbout": 1.0, "ui_disp_2_turbout": 1.0, "ui_disp_3_turbout": 1.0, @@ -30384,7 +30442,7 @@ "ui_disp_8_turbout": 1.0, "ui_disp_9_turbout": 1.0, "ui_electricity_rate_option": 0.0, - "ui_land_area_ha": 202.26693636809129, + "ui_land_area_ha": 202.26693636809126, "ui_land_area_multiplier": 0.0, "ui_land_area_units": 0.0, "ui_land_lease": [ diff --git a/deploy/runtime/defaults/MSLF_Leveraged Partnership Flip.json b/deploy/runtime/defaults/MSLF_Leveraged Partnership Flip.json index b83077082..f2d7cb923 100644 --- a/deploy/runtime/defaults/MSLF_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/MSLF_Leveraged Partnership Flip.json @@ -26,9 +26,9 @@ "CC_CALC_total_direct_cost": 503058520.83312848, "CC_CALC_total_indirect_cost": 60334554.422767858, "CC_CALC_total_installed_cost": 583515416.0892215, - "CC_CALC_ts_cost": 35824201.51133502, + "CC_CALC_ts_cost": 35824201.511335019, "CC_COPY_Q_tes": 1119.5062972292192, - "CC_COPY_nameplate": 99.9999, + "CC_COPY_nameplate": 99.99990000000001, "CC_COPY_sales_tax_rate": 5.0, "CC_COPY_total_land_area": 499.8117131123719, "CC_DISP_bop_mwe": 111.111, @@ -394,7 +394,7 @@ "PB_COPY_T_htf_hot_des": 525.0, "PB_COPY_eta_ref": 0.397, "PB_COPY_gross_net_conversion_factor": 0.9, - "PB_COPY_nameplate": 99.9999, + "PB_COPY_nameplate": 99.99990000000001, "PB_COPY_q_pb_design": 279.8765743073048, "P_a": [ 0.0001, @@ -428,7 +428,7 @@ "SC_DISP_bop_par_f": 1.0, "SD_CALC_m_dot_field_des": 0.0, "SD_CALC_nLoops": 168.0, - "SD_CALC_nameplate": 99.9999, + "SD_CALC_nameplate": 99.99990000000001, "SD_CALC_q_pb_design": 279.8765743073048, "SD_CALC_solar_mult": 2.307170600873028, "SD_CALC_total_Ap": 1264166.4000000002, @@ -459,12 +459,12 @@ "SF_CALC_m_dot_des_SS": 1787.2591970001329, "SF_CALC_m_dot_htfmax_actual": 14.4763, "SF_CALC_m_dot_htfmin_actual": 3.01589, - "SF_CALC_m_dot_loop_des_SS": 10.638447601191269, + "SF_CALC_m_dot_loop_des_SS": 10.638447601191267, "SF_CALC_mdot_field_des": 1839.1598038520909, "SF_CALC_nLoops_sm1": 73.0, "SF_CALC_q_field_des": 645.7230041148692, "SF_CALC_q_field_des_ideal": 645.7230041148692, - "SF_CALC_therm_eff_des_SS": 0.9205903149766612, + "SF_CALC_therm_eff_des_SS": 0.9205903149766611, "SF_CALC_therm_eff_loop_des_SS": 0.9232525112488524, "SF_CALC_total_land_area": 499.8117131123719, "SF_CALC_total_tracking_power": 0.168, @@ -480,7 +480,7 @@ 0.963 ], "TS_CALC_Q_tes": 1119.5062972292192, - "TS_CALC_d_tank": 20.50305405864698, + "TS_CALC_d_tank": 20.503054058646979, "TS_CALC_q_dot_loss_tes_des": 0.510121817924847, "TS_CALC_tes_htf_cp": 1.513348, "TS_CALC_tes_htf_dens": 1829.876, @@ -9334,6 +9334,10 @@ 0.0 ], "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -9444,33 +9448,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 4.0, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 583515416.0892215, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -9478,6 +9510,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -27866,19 +27899,27 @@ "is_dispatch": 0.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28555,8 +28596,10 @@ "nRecVar": 4.0, "n_pl_inc": 8.0, "n_rad_tubes": 100.0, - "nameplate": 99.9999, - "nominal_discount_rate": 9.060000000000004, + "nameplate": 99.99990000000001, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -28635,7 +28678,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -28666,7 +28709,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "site_improvements_spec_cost": 20.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -28701,7 +28748,11 @@ ] ], "store_fluid": 18.0, - "system_capacity": 99999.9, + "system_capacity": 99999.90000000001, + "system_itc_basis_cost": 583515416.0892215, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, @@ -30385,6 +30436,13 @@ "ud_n_T_amb_calc": 20.0, "ud_n_T_htf_calc": 20.0, "ud_n_m_dot_calc": 20.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_turbout": 1.0, "ui_disp_2_turbout": 1.0, "ui_disp_3_turbout": 1.0, @@ -30395,7 +30453,7 @@ "ui_disp_8_turbout": 1.0, "ui_disp_9_turbout": 1.0, "ui_electricity_rate_option": 0.0, - "ui_land_area_ha": 202.26693636809129, + "ui_land_area_ha": 202.26693636809126, "ui_land_area_multiplier": 0.0, "ui_land_area_units": 0.0, "ui_land_lease": [ diff --git a/deploy/runtime/defaults/MSLF_Merchant Plant.json b/deploy/runtime/defaults/MSLF_Merchant Plant.json index ba8ea1827..edc3e7b27 100644 --- a/deploy/runtime/defaults/MSLF_Merchant Plant.json +++ b/deploy/runtime/defaults/MSLF_Merchant Plant.json @@ -26,9 +26,9 @@ "CC_CALC_total_direct_cost": 503058520.83312848, "CC_CALC_total_indirect_cost": 60334554.422767858, "CC_CALC_total_installed_cost": 583515416.0892215, - "CC_CALC_ts_cost": 35824201.51133502, + "CC_CALC_ts_cost": 35824201.511335019, "CC_COPY_Q_tes": 1119.5062972292192, - "CC_COPY_nameplate": 99.9999, + "CC_COPY_nameplate": 99.99990000000001, "CC_COPY_sales_tax_rate": 5.0, "CC_COPY_total_land_area": 499.8117131123719, "CC_DISP_bop_mwe": 111.111, @@ -394,7 +394,7 @@ "PB_COPY_T_htf_hot_des": 525.0, "PB_COPY_eta_ref": 0.397, "PB_COPY_gross_net_conversion_factor": 0.9, - "PB_COPY_nameplate": 99.9999, + "PB_COPY_nameplate": 99.99990000000001, "PB_COPY_q_pb_design": 279.8765743073048, "P_a": [ 0.0001, @@ -428,7 +428,7 @@ "SC_DISP_bop_par_f": 1.0, "SD_CALC_m_dot_field_des": 0.0, "SD_CALC_nLoops": 168.0, - "SD_CALC_nameplate": 99.9999, + "SD_CALC_nameplate": 99.99990000000001, "SD_CALC_q_pb_design": 279.8765743073048, "SD_CALC_solar_mult": 2.307170600873028, "SD_CALC_total_Ap": 1264166.4000000002, @@ -459,12 +459,12 @@ "SF_CALC_m_dot_des_SS": 1787.2591970001329, "SF_CALC_m_dot_htfmax_actual": 14.4763, "SF_CALC_m_dot_htfmin_actual": 3.01589, - "SF_CALC_m_dot_loop_des_SS": 10.638447601191269, + "SF_CALC_m_dot_loop_des_SS": 10.638447601191267, "SF_CALC_mdot_field_des": 1839.1598038520909, "SF_CALC_nLoops_sm1": 73.0, "SF_CALC_q_field_des": 645.7230041148692, "SF_CALC_q_field_des_ideal": 645.7230041148692, - "SF_CALC_therm_eff_des_SS": 0.9205903149766612, + "SF_CALC_therm_eff_des_SS": 0.9205903149766611, "SF_CALC_therm_eff_loop_des_SS": 0.9232525112488524, "SF_CALC_total_land_area": 499.8117131123719, "SF_CALC_total_tracking_power": 0.168, @@ -480,7 +480,7 @@ 0.963 ], "TS_CALC_Q_tes": 1119.5062972292192, - "TS_CALC_d_tank": 20.50305405864698, + "TS_CALC_d_tank": 20.503054058646979, "TS_CALC_q_dot_loss_tes_des": 0.510121817924847, "TS_CALC_tes_htf_cp": 1.513348, "TS_CALC_tes_htf_dens": 1829.876, @@ -9334,6 +9334,10 @@ 0.0 ], "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -9438,7 +9442,7 @@ ], "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, - "cp_system_nameplate": 99.9999, + "cp_system_nameplate": 99.99990000000001, "csp.pt.pwrb.condenser_type": 1.0, "csp.pt.pwrb.pressure_mode": 0.0, "csp_financial_model": 6.0, @@ -9458,33 +9462,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 583515416.0892215, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -9492,6 +9524,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18472,19 +18505,27 @@ "is_dispatch": 0.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -675647,8 +675688,10 @@ "nRecVar": 4.0, "n_pl_inc": 8.0, "n_rad_tubes": 100.0, - "nameplate": 99.9999, - "nominal_discount_rate": 9.060000000000004, + "nameplate": 99.99990000000001, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -675721,7 +675764,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -675753,7 +675796,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "site_improvements_spec_cost": 20.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -675787,7 +675834,11 @@ ] ], "store_fluid": 18.0, - "system_capacity": 99999.9, + "system_capacity": 99999.90000000001, + "system_itc_basis_cost": 583515416.0892215, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, @@ -677465,6 +677516,13 @@ "ud_n_T_amb_calc": 20.0, "ud_n_T_htf_calc": 20.0, "ud_n_m_dot_calc": 20.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_turbout": 1.0, "ui_disp_2_turbout": 1.0, "ui_disp_3_turbout": 1.0, @@ -677475,7 +677533,7 @@ "ui_disp_8_turbout": 1.0, "ui_disp_9_turbout": 1.0, "ui_electricity_rate_option": 0.0, - "ui_land_area_ha": 202.26693636809129, + "ui_land_area_ha": 202.26693636809126, "ui_land_area_multiplier": 0.0, "ui_land_area_units": 0.0, "ui_land_lease": [ diff --git a/deploy/runtime/defaults/MSLF_Sale Leaseback.json b/deploy/runtime/defaults/MSLF_Sale Leaseback.json index 4f0dc9c4c..75e7d4b7b 100644 --- a/deploy/runtime/defaults/MSLF_Sale Leaseback.json +++ b/deploy/runtime/defaults/MSLF_Sale Leaseback.json @@ -26,9 +26,9 @@ "CC_CALC_total_direct_cost": 503058520.83312848, "CC_CALC_total_indirect_cost": 60334554.422767858, "CC_CALC_total_installed_cost": 583515416.0892215, - "CC_CALC_ts_cost": 35824201.51133502, + "CC_CALC_ts_cost": 35824201.511335019, "CC_COPY_Q_tes": 1119.5062972292192, - "CC_COPY_nameplate": 99.9999, + "CC_COPY_nameplate": 99.99990000000001, "CC_COPY_sales_tax_rate": 5.0, "CC_COPY_total_land_area": 499.8117131123719, "CC_DISP_bop_mwe": 111.111, @@ -394,7 +394,7 @@ "PB_COPY_T_htf_hot_des": 525.0, "PB_COPY_eta_ref": 0.397, "PB_COPY_gross_net_conversion_factor": 0.9, - "PB_COPY_nameplate": 99.9999, + "PB_COPY_nameplate": 99.99990000000001, "PB_COPY_q_pb_design": 279.8765743073048, "P_a": [ 0.0001, @@ -428,7 +428,7 @@ "SC_DISP_bop_par_f": 1.0, "SD_CALC_m_dot_field_des": 0.0, "SD_CALC_nLoops": 168.0, - "SD_CALC_nameplate": 99.9999, + "SD_CALC_nameplate": 99.99990000000001, "SD_CALC_q_pb_design": 279.8765743073048, "SD_CALC_solar_mult": 2.307170600873028, "SD_CALC_total_Ap": 1264166.4000000002, @@ -459,12 +459,12 @@ "SF_CALC_m_dot_des_SS": 1787.2591970001329, "SF_CALC_m_dot_htfmax_actual": 14.4763, "SF_CALC_m_dot_htfmin_actual": 3.01589, - "SF_CALC_m_dot_loop_des_SS": 10.638447601191269, + "SF_CALC_m_dot_loop_des_SS": 10.638447601191267, "SF_CALC_mdot_field_des": 1839.1598038520909, "SF_CALC_nLoops_sm1": 73.0, "SF_CALC_q_field_des": 645.7230041148692, "SF_CALC_q_field_des_ideal": 645.7230041148692, - "SF_CALC_therm_eff_des_SS": 0.9205903149766612, + "SF_CALC_therm_eff_des_SS": 0.9205903149766611, "SF_CALC_therm_eff_loop_des_SS": 0.9232525112488524, "SF_CALC_total_land_area": 499.8117131123719, "SF_CALC_total_tracking_power": 0.168, @@ -480,7 +480,7 @@ 0.963 ], "TS_CALC_Q_tes": 1119.5062972292192, - "TS_CALC_d_tank": 20.50305405864698, + "TS_CALC_d_tank": 20.503054058646979, "TS_CALC_q_dot_loss_tes_des": 0.510121817924847, "TS_CALC_tes_htf_cp": 1.513348, "TS_CALC_tes_htf_dens": 1829.876, @@ -9334,6 +9334,10 @@ 0.0 ], "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -9439,33 +9443,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 4.0, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 583515416.0892215, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -9473,6 +9505,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -27853,19 +27886,27 @@ "is_dispatch": 0.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28541,8 +28582,10 @@ "nRecVar": 4.0, "n_pl_inc": 8.0, "n_rad_tubes": 100.0, - "nameplate": 99.9999, - "nominal_discount_rate": 9.060000000000004, + "nameplate": 99.99990000000001, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -28620,7 +28663,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -28651,7 +28694,11 @@ "salvage_value": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "site_improvements_spec_cost": 20.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -28662,7 +28709,7 @@ "solar_resource_file": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solution_mode_message": "", "sponsor_operating_margin": 20.0, - "sponsor_operating_margin_amount": 1999998.0000000005, + "sponsor_operating_margin_amount": 1999998.0000000003, "sponsor_operating_margin_escalation": 2.0, "start_day_of_year": 3.335046e-317, "start_day_of_year_tod_ui": 3.335046e-317, @@ -28689,7 +28736,11 @@ ] ], "store_fluid": 18.0, - "system_capacity": 99999.9, + "system_capacity": 99999.90000000001, + "system_itc_basis_cost": 583515416.0892215, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, @@ -30367,6 +30418,13 @@ "ud_n_T_amb_calc": 20.0, "ud_n_T_htf_calc": 20.0, "ud_n_m_dot_calc": 20.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_turbout": 1.0, "ui_disp_2_turbout": 1.0, "ui_disp_3_turbout": 1.0, @@ -30377,7 +30435,7 @@ "ui_disp_8_turbout": 1.0, "ui_disp_9_turbout": 1.0, "ui_electricity_rate_option": 0.0, - "ui_land_area_ha": 202.26693636809129, + "ui_land_area_ha": 202.26693636809126, "ui_land_area_multiplier": 0.0, "ui_land_area_units": 0.0, "ui_land_lease": [ diff --git a/deploy/runtime/defaults/MSLF_Single Owner.json b/deploy/runtime/defaults/MSLF_Single Owner.json index cdf74f751..8a4106e1b 100644 --- a/deploy/runtime/defaults/MSLF_Single Owner.json +++ b/deploy/runtime/defaults/MSLF_Single Owner.json @@ -26,9 +26,9 @@ "CC_CALC_total_direct_cost": 503058520.83312848, "CC_CALC_total_indirect_cost": 60334554.422767858, "CC_CALC_total_installed_cost": 583515416.0892215, - "CC_CALC_ts_cost": 35824201.51133502, + "CC_CALC_ts_cost": 35824201.511335019, "CC_COPY_Q_tes": 1119.5062972292192, - "CC_COPY_nameplate": 99.9999, + "CC_COPY_nameplate": 99.99990000000001, "CC_COPY_sales_tax_rate": 5.0, "CC_COPY_total_land_area": 499.8117131123719, "CC_DISP_bop_mwe": 111.111, @@ -394,7 +394,7 @@ "PB_COPY_T_htf_hot_des": 525.0, "PB_COPY_eta_ref": 0.397, "PB_COPY_gross_net_conversion_factor": 0.9, - "PB_COPY_nameplate": 99.9999, + "PB_COPY_nameplate": 99.99990000000001, "PB_COPY_q_pb_design": 279.8765743073048, "P_a": [ 0.0001, @@ -428,7 +428,7 @@ "SC_DISP_bop_par_f": 1.0, "SD_CALC_m_dot_field_des": 0.0, "SD_CALC_nLoops": 168.0, - "SD_CALC_nameplate": 99.9999, + "SD_CALC_nameplate": 99.99990000000001, "SD_CALC_q_pb_design": 279.8765743073048, "SD_CALC_solar_mult": 2.307170600873028, "SD_CALC_total_Ap": 1264166.4000000002, @@ -459,12 +459,12 @@ "SF_CALC_m_dot_des_SS": 1787.2591970001329, "SF_CALC_m_dot_htfmax_actual": 14.4763, "SF_CALC_m_dot_htfmin_actual": 3.01589, - "SF_CALC_m_dot_loop_des_SS": 10.638447601191269, + "SF_CALC_m_dot_loop_des_SS": 10.638447601191267, "SF_CALC_mdot_field_des": 1839.1598038520909, "SF_CALC_nLoops_sm1": 73.0, "SF_CALC_q_field_des": 645.7230041148692, "SF_CALC_q_field_des_ideal": 645.7230041148692, - "SF_CALC_therm_eff_des_SS": 0.9205903149766612, + "SF_CALC_therm_eff_des_SS": 0.9205903149766611, "SF_CALC_therm_eff_loop_des_SS": 0.9232525112488524, "SF_CALC_total_land_area": 499.8117131123719, "SF_CALC_total_tracking_power": 0.168, @@ -480,7 +480,7 @@ 0.963 ], "TS_CALC_Q_tes": 1119.5062972292192, - "TS_CALC_d_tank": 20.50305405864698, + "TS_CALC_d_tank": 20.503054058646979, "TS_CALC_q_dot_loss_tes_des": 0.510121817924847, "TS_CALC_tes_htf_cp": 1.513348, "TS_CALC_tes_htf_dens": 1829.876, @@ -9334,6 +9334,10 @@ 0.0 ], "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -9430,7 +9434,7 @@ ], "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, - "cp_system_nameplate": 99.9999, + "cp_system_nameplate": 99.99990000000001, "csp.pt.pwrb.condenser_type": 1.0, "csp.pt.pwrb.pressure_mode": 0.0, "csp_financial_model": 1.0, @@ -9450,33 +9454,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 4.0, - "depr_alloc_sl_15_percent": 1.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 583515416.0892215, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -9484,6 +9516,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -27871,19 +27904,27 @@ "is_dispatch": 0.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28560,8 +28601,10 @@ "nRecVar": 4.0, "n_pl_inc": 8.0, "n_rad_tubes": 100.0, - "nameplate": 99.9999, - "nominal_discount_rate": 9.060000000000004, + "nameplate": 99.99990000000001, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -28640,7 +28683,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -28674,7 +28717,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "site_improvements_spec_cost": 20.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -28709,7 +28756,11 @@ ] ], "store_fluid": 18.0, - "system_capacity": 99999.9, + "system_capacity": 99999.90000000001, + "system_itc_basis_cost": 583515416.0892215, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, @@ -30388,6 +30439,13 @@ "ud_n_T_amb_calc": 20.0, "ud_n_T_htf_calc": 20.0, "ud_n_m_dot_calc": 20.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_turbout": 1.0, "ui_disp_2_turbout": 1.0, "ui_disp_3_turbout": 1.0, @@ -30398,7 +30456,7 @@ "ui_disp_8_turbout": 1.0, "ui_disp_9_turbout": 1.0, "ui_electricity_rate_option": 0.0, - "ui_land_area_ha": 202.26693636809129, + "ui_land_area_ha": 202.26693636809126, "ui_land_area_multiplier": 0.0, "ui_land_area_units": 0.0, "ui_land_lease": [ diff --git a/deploy/runtime/defaults/MSPT IPH_LCOH Calculator.json b/deploy/runtime/defaults/MSPT IPH_LCOH Calculator.json index d4ea88dbe..8cbee8c27 100644 --- a/deploy/runtime/defaults/MSPT IPH_LCOH Calculator.json +++ b/deploy/runtime/defaults/MSPT IPH_LCOH Calculator.json @@ -1,5 +1,5 @@ { - "A_rec_calc": 1087.6845009275169, + "A_rec_calc": 1087.6845009275167, "A_sf_calc": 1348316.2571999997, "D_rec": 16.922, "D_rec_calc": 16.922, @@ -10,18 +10,18 @@ "N_hel_calc": 9339.0, "N_panels": 20.0, "Q_rec_des": 669.9024, - "Q_tes": 2791.26, + "Q_tes": 2791.2599999999999, "REC_COPY_Q_rec_des": 669.9024, "REC_COPY_T_htf_cold_des": 290.0, "REC_COPY_T_htf_hot_des": 574.0, "REC_COPY_W_dot_rec_pump_des": 8.488616232861823, "REC_COPY_W_dot_rec_pump_rec_share_des": 4.962438508588798, "REC_COPY_W_dot_rec_pump_tower_share_des": 3.5261777242730245, - "REC_COPY_eta_rec_therm_des_calc": 95.0111478951132, + "REC_COPY_eta_rec_therm_des_calc": 95.01114789511319, "REC_COPY_m_dot_htf_rec_des_calc": 1565.6411468722718, "REC_COPY_solarm": 2.4, "REC_COPY_vel_rec_tube_des": 5.940290670663673, - "TES_COPY_Q_tes": 2791.26, + "TES_COPY_Q_tes": 2791.2599999999999, "TES_COPY_T_htf_cold_des": 290.0, "TES_COPY_T_htf_hot_des": 574.0, "TES_COPY_q_dot_tes_est": 0.8814422059428588, @@ -29,7 +29,7 @@ "TES_COPY_tes_avail_vol": 12986.480822381163, "TES_COPY_tes_htf_density": 1808.4790461159128, "TES_COPY_tes_tank_diameter": 38.770772979908368, - "TES_COPY_tes_vol_total": 14167.06998805218, + "TES_COPY_tes_vol_total": 14167.069988052179, "TES_COPY_tshours": 10.0, "T_hs_ext_out_des_ui": NaN, "T_htf_cold_des": 290.0, @@ -131,23 +131,23 @@ "csp.pt.cost.epc.total": 54672658.0101808, "csp.pt.cost.heliostats": 171236164.66439996, "csp.pt.cost.heliostats_m2": 1348316.2571999997, - "csp.pt.cost.installed_per_capacity": 1837.3307298011237, - "csp.pt.cost.nameplate": 279.1260000000001, + "csp.pt.cost.installed_per_capacity": 1837.3307298011235, + "csp.pt.cost.nameplate": 279.12600000000006, "csp.pt.cost.plm.fixed": 0.0, "csp.pt.cost.plm.per_watt": 0.0, "csp.pt.cost.plm.percent": 0.0, "csp.pt.cost.plm.total": 20792855.194841196, "csp.pt.cost.power_block_mwe": 279.126, "csp.pt.cost.receiver": 79628026.66564948, - "csp.pt.cost.receiver.area": 1087.6845009275169, + "csp.pt.cost.receiver.area": 1087.6845009275167, "csp.pt.cost.sales_tax.total": 16822356.310824865, "csp.pt.cost.sales_tax.value": 5.0, "csp.pt.cost.site_improvements": 21573060.115199996, "csp.pt.cost.site_improvements_m2": 1348316.2571999997, "csp.pt.cost.storage": 61407719.99999999, - "csp.pt.cost.storage_mwht": 2791.26, + "csp.pt.cost.storage_mwht": 2791.2599999999999, "csp.pt.cost.total_land_area": 2079.2855194841197, - "csp.pt.cost.tower": 25705616.751593178, + "csp.pt.cost.tower": 25705616.751593174, "csp.pt.par.calc.aux": 0.0, "csp.pt.par.calc.bop": 0.0, "csp.pt.rec.flow_pattern": 0.0, @@ -184,7 +184,7 @@ "error_equiv": 4.327493500861671, "eta_pump": 0.85, "eta_rec_thermal_des_calc": 0.9501114789511318, - "ext_rec_area_calc": 1087.6845009275169, + "ext_rec_area_calc": 1087.6845009275167, "f_rec_min": 0.25, "f_turb_tou_periods": [ 1.0, @@ -37608,7 +37608,7 @@ "in_location_options": 0.0, "in_nsrdb_options": 0.0, "in_time_step": 0.0, - "installed_per_capacity_calc": 1837.3307298011237, + "installed_per_capacity_calc": 1837.3307298011235, "is_advanced": 0.0, "is_dispatch": 0.0, "is_iscc": 0.0, @@ -37619,8 +37619,8 @@ "is_rec_startup_trans": 0.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 1.0, - "land_area_base": 2034.28551948412, - "land_area_base_calc": 2034.28551948412, + "land_area_base": 2034.2855194841198, + "land_area_base_calc": 2034.2855194841198, "land_max": 9.5, "land_max_abs_calc": 1845.1565, "land_max_calc": 1845.1565, @@ -37644,7 +37644,7 @@ "n_flux_days": 8.0, "n_hel": 9339.0, "n_zen": 8.0, - "nameplate": 279.1260000000001, + "nameplate": 279.12600000000006, "opt_algorithm": 1.0, "opt_conv_tol": 0.001, "opt_flux_penalty": 0.25, @@ -37715,7 +37715,7 @@ "step": 3600.0, "storage_cost_calc": 61407719.99999999, "system_capacity": 279126.0, - "system_capacity_heat_btu": 952.4174460481548, + "system_capacity_heat_btu": 952.4174460481547, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, "tes_avail_vol": 12986.480822381163, @@ -37723,7 +37723,7 @@ "tes_init_hot_htf_percent": 30.0, "tes_spec_cost": 22.0, "tes_tank_diameter": 38.770772979908368, - "tes_vol_total": 14167.06998805218, + "tes_vol_total": 14167.069988052179, "th_riser": 15.0, "th_tube": 1.25, "time_start": 0.0, @@ -46490,15 +46490,15 @@ 1.0, 1.0 ], - "total_direct_cost": 420558907.7706216, - "total_direct_cost_calc": 420558907.7706216, - "total_indirect_cost": 92287869.51584684, - "total_indirect_cost_calc": 92287869.51584684, + "total_direct_cost": 420558907.77062156, + "total_direct_cost_calc": 420558907.77062156, + "total_indirect_cost": 92287869.51584685, + "total_indirect_cost_calc": 92287869.51584685, "total_installed_cost": 512846777.2864684, "total_installed_cost_calc": 512846777.2864684, "total_land_area": 2079.2855194841197, "total_land_area_before_rad_cooling_calc": 2079.2855194841197, - "tower_cost_calc": 25705616.751593178, + "tower_cost_calc": 25705616.751593174, "tower_exp": 0.0113, "tower_fixed_cost": 3000000.0, "tshours": 10.0, @@ -46523,7 +46523,7 @@ "ui_step_minutes": 60.0, "ui_system_capacity": 279126.00000000008, "ui_tower_height": 194.227, - "ui_wacc": 0.05584390243902449, + "ui_wacc": 0.055843902439024487, "use_specific_weather_file": 0.0, "user_specified_weather_file": "", "v_wind_max": 15.0, diff --git a/deploy/runtime/defaults/MSPT IPH_None.json b/deploy/runtime/defaults/MSPT IPH_None.json index 7d2ce4af7..fd0b62904 100644 --- a/deploy/runtime/defaults/MSPT IPH_None.json +++ b/deploy/runtime/defaults/MSPT IPH_None.json @@ -1,5 +1,5 @@ { - "A_rec_calc": 1087.6845009275169, + "A_rec_calc": 1087.6845009275167, "A_sf_calc": 1348316.2571999997, "D_rec": 16.922, "D_rec_calc": 16.922, @@ -10,18 +10,18 @@ "N_hel_calc": 9339.0, "N_panels": 20.0, "Q_rec_des": 669.9024, - "Q_tes": 2791.26, + "Q_tes": 2791.2599999999999, "REC_COPY_Q_rec_des": 669.9024, "REC_COPY_T_htf_cold_des": 290.0, "REC_COPY_T_htf_hot_des": 574.0, "REC_COPY_W_dot_rec_pump_des": 8.488616232861823, "REC_COPY_W_dot_rec_pump_rec_share_des": 4.962438508588798, "REC_COPY_W_dot_rec_pump_tower_share_des": 3.5261777242730245, - "REC_COPY_eta_rec_therm_des_calc": 95.0111478951132, + "REC_COPY_eta_rec_therm_des_calc": 95.01114789511319, "REC_COPY_m_dot_htf_rec_des_calc": 1565.6411468722718, "REC_COPY_solarm": 2.4, "REC_COPY_vel_rec_tube_des": 5.940290670663673, - "TES_COPY_Q_tes": 2791.26, + "TES_COPY_Q_tes": 2791.2599999999999, "TES_COPY_T_htf_cold_des": 290.0, "TES_COPY_T_htf_hot_des": 574.0, "TES_COPY_q_dot_tes_est": 0.8814422059428588, @@ -29,7 +29,7 @@ "TES_COPY_tes_avail_vol": 12986.480822381163, "TES_COPY_tes_htf_density": 1808.4790461159128, "TES_COPY_tes_tank_diameter": 38.770772979908368, - "TES_COPY_tes_vol_total": 14167.06998805218, + "TES_COPY_tes_vol_total": 14167.069988052179, "TES_COPY_tshours": 10.0, "T_hs_ext_out_des_ui": NaN, "T_htf_cold_des": 290.0, @@ -112,23 +112,23 @@ "csp.pt.cost.epc.total": 54672658.0101808, "csp.pt.cost.heliostats": 171236164.66439996, "csp.pt.cost.heliostats_m2": 1348316.2571999997, - "csp.pt.cost.installed_per_capacity": 1837.3307298011237, - "csp.pt.cost.nameplate": 279.1260000000001, + "csp.pt.cost.installed_per_capacity": 1837.3307298011235, + "csp.pt.cost.nameplate": 279.12600000000006, "csp.pt.cost.plm.fixed": 0.0, "csp.pt.cost.plm.per_watt": 0.0, "csp.pt.cost.plm.percent": 0.0, "csp.pt.cost.plm.total": 20792855.194841196, "csp.pt.cost.power_block_mwe": 279.126, "csp.pt.cost.receiver": 79628026.66564948, - "csp.pt.cost.receiver.area": 1087.6845009275169, + "csp.pt.cost.receiver.area": 1087.6845009275167, "csp.pt.cost.sales_tax.total": 16822356.310824865, "csp.pt.cost.sales_tax.value": 5.0, "csp.pt.cost.site_improvements": 21573060.115199996, "csp.pt.cost.site_improvements_m2": 1348316.2571999997, "csp.pt.cost.storage": 61407719.99999999, - "csp.pt.cost.storage_mwht": 2791.26, + "csp.pt.cost.storage_mwht": 2791.2599999999999, "csp.pt.cost.total_land_area": 2079.2855194841197, - "csp.pt.cost.tower": 25705616.751593178, + "csp.pt.cost.tower": 25705616.751593174, "csp.pt.par.calc.aux": 0.0, "csp.pt.par.calc.bop": 0.0, "csp.pt.rec.flow_pattern": 0.0, @@ -164,7 +164,7 @@ "error_equiv": 4.327493500861671, "eta_pump": 0.85, "eta_rec_thermal_des_calc": 0.9501114789511318, - "ext_rec_area_calc": 1087.6845009275169, + "ext_rec_area_calc": 1087.6845009275167, "f_rec_min": 0.25, "f_turb_tou_periods": [ 1.0, @@ -37586,7 +37586,7 @@ "in_location_options": 0.0, "in_nsrdb_options": 0.0, "in_time_step": 0.0, - "installed_per_capacity_calc": 1837.3307298011237, + "installed_per_capacity_calc": 1837.3307298011235, "is_advanced": 0.0, "is_dispatch": 0.0, "is_iscc": 0.0, @@ -37597,8 +37597,8 @@ "is_rec_startup_trans": 0.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 1.0, - "land_area_base": 2034.28551948412, - "land_area_base_calc": 2034.28551948412, + "land_area_base": 2034.2855194841198, + "land_area_base_calc": 2034.2855194841198, "land_max": 9.5, "land_max_abs_calc": 1845.1565, "land_max_calc": 1845.1565, @@ -37622,7 +37622,7 @@ "n_flux_days": 8.0, "n_hel": 9339.0, "n_zen": 8.0, - "nameplate": 279.1260000000001, + "nameplate": 279.12600000000006, "opt_algorithm": 1.0, "opt_conv_tol": 0.001, "opt_flux_penalty": 0.25, @@ -37693,7 +37693,7 @@ "step": 3600.0, "storage_cost_calc": 61407719.99999999, "system_capacity": 279126.0, - "system_capacity_heat_btu": 952.4174460481548, + "system_capacity_heat_btu": 952.4174460481547, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, "tes_avail_vol": 12986.480822381163, @@ -37701,7 +37701,7 @@ "tes_init_hot_htf_percent": 30.0, "tes_spec_cost": 22.0, "tes_tank_diameter": 38.770772979908368, - "tes_vol_total": 14167.06998805218, + "tes_vol_total": 14167.069988052179, "th_riser": 15.0, "th_tube": 1.25, "time_start": 0.0, @@ -46468,15 +46468,15 @@ 1.0, 1.0 ], - "total_direct_cost": 420558907.7706216, - "total_direct_cost_calc": 420558907.7706216, - "total_indirect_cost": 92287869.51584684, - "total_indirect_cost_calc": 92287869.51584684, + "total_direct_cost": 420558907.77062156, + "total_direct_cost_calc": 420558907.77062156, + "total_indirect_cost": 92287869.51584685, + "total_indirect_cost_calc": 92287869.51584685, "total_installed_cost": 512846777.2864684, "total_installed_cost_calc": 512846777.2864684, "total_land_area": 2079.2855194841197, "total_land_area_before_rad_cooling_calc": 2079.2855194841197, - "tower_cost_calc": 25705616.751593178, + "tower_cost_calc": 25705616.751593174, "tower_exp": 0.0113, "tower_fixed_cost": 3000000.0, "tshours": 10.0, diff --git a/deploy/runtime/defaults/MSPT IPH_Single Owner.json b/deploy/runtime/defaults/MSPT IPH_Single Owner.json index 17bd756bd..ddfa09fd3 100644 --- a/deploy/runtime/defaults/MSPT IPH_Single Owner.json +++ b/deploy/runtime/defaults/MSPT IPH_Single Owner.json @@ -72,6 +72,10 @@ "aux_par_2": 0.0, "aux_par_f": 1.0, "average_attenuation_calc": 9.261050707186698, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_cost_calc": 33495120.0, @@ -233,33 +237,48 @@ "delta_flux_hrs": 2.0, "dens_mirror": 0.97, "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 1.5, + "depr_alloc_macrs_15_percent_calc": 0.0, "depr_alloc_macrs_5_percent": 90.0, + "depr_alloc_macrs_5_percent_calc": 0.0, "depr_alloc_none": 3.0, "depr_alloc_sl_15_percent": 2.5, + "depr_alloc_sl_15_percent_calc": 0.0, "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 8.39880241854e-312 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 0.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 0.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -267,6 +286,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -46579,6 +46599,13 @@ "is_rec_startup_trans": 0.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -46592,6 +46619,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -47278,6 +47306,8 @@ "n_zen": 8.0, "nameplate": 279.1260000000001, "nominal_discount_rate": 9.060000000000004, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "om_capacity_escal": 0.0, "om_capacity_heat": [ 33.0 @@ -47354,7 +47384,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount_heat_btu": [ 0.0 ], @@ -47410,7 +47440,10 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "site_improvement_cost_calc": 21573060.115199996, "site_spec_cost": 16.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", @@ -47431,6 +47464,10 @@ "storage_cost_calc": 61407719.99999999, "system_capacity": 279126.0, "system_capacity_heat_btu": 952.4174460481548, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 0.0, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, @@ -47467,6 +47504,13 @@ "tz": -8.0, "u_riser": 4.0, "u_tank": 0.4, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_direct_subtotal": 393045708.19684258, "ui_direct_subtotal_cost_calc": 393045708.19684258, "ui_heliostat_height": 12.2, diff --git a/deploy/runtime/defaults/MSPT_All Equity Partnership Flip.json b/deploy/runtime/defaults/MSPT_All Equity Partnership Flip.json index 4c400c971..8f21c0a5c 100644 --- a/deploy/runtime/defaults/MSPT_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/MSPT_All Equity Partnership Flip.json @@ -1,5 +1,5 @@ { - "A_rec_calc": 1087.6845009275169, + "A_rec_calc": 1087.6845009275167, "A_sf_calc": 1348316.2571999997, "CT": 2.0, "D_rad_tubes": 0.02, @@ -36,7 +36,7 @@ "PB_COPY_W_dot_cooling_par": 3.342971591975725, "PB_COPY_W_dot_pc_HTF_pump": 0.35881077866642477, "PB_COPY_design_eff": 0.412, - "PB_COPY_nameplate": 101.66344246977228, + "PB_COPY_nameplate": 101.66344246977227, "PB_COPY_q_pb_design": 279.126213592233, "PB_m_dot_htf_cycle_des": 652.383233938954, "P_cond_min": 2.0, @@ -60,9 +60,9 @@ "TES_COPY_T_htf_hot_des": 574.0, "TES_COPY_q_dot_tes_est": 0.8814426938789968, "TES_COPY_q_pb_design": 279.126213592233, - "TES_COPY_tes_avail_vol": 12986.490759869745, + "TES_COPY_tes_avail_vol": 12986.490759869743, "TES_COPY_tes_htf_density": 1808.4790461159128, - "TES_COPY_tes_tank_diameter": 38.77078781395176, + "TES_COPY_tes_tank_diameter": 38.770787813951759, "TES_COPY_tes_vol_total": 14167.08082894881, "TES_COPY_tshours": 10.0, "T_ITD_des": 16.0, @@ -122,6 +122,10 @@ "aux_par_2": 0.0, "aux_par_f": 1.0, "average_attenuation_calc": 9.261050707186698, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_cost_calc": 33350000.0, @@ -242,8 +246,8 @@ "csp.pt.cost.fossil": 0.0, "csp.pt.cost.heliostats": 171236164.66439996, "csp.pt.cost.heliostats_m2": 1348316.2571999997, - "csp.pt.cost.installed_per_capacity": 6515.541715819471, - "csp.pt.cost.nameplate": 101.66344246977228, + "csp.pt.cost.installed_per_capacity": 6515.5417158194709, + "csp.pt.cost.nameplate": 101.66344246977227, "csp.pt.cost.plm.fixed": 0.0, "csp.pt.cost.plm.per_watt": 0.0, "csp.pt.cost.plm.percent": 0.0, @@ -251,7 +255,7 @@ "csp.pt.cost.power_block": 119600000.0, "csp.pt.cost.power_block_mwe": 115.0, "csp.pt.cost.receiver": 79628026.66564948, - "csp.pt.cost.receiver.area": 1087.6845009275169, + "csp.pt.cost.receiver.area": 1087.6845009275167, "csp.pt.cost.sales_tax.total": 21935027.18600933, "csp.pt.cost.sales_tax.value": 5.0, "csp.pt.cost.site_improvements": 21573060.115199996, @@ -259,7 +263,7 @@ "csp.pt.cost.storage": 61407766.99029126, "csp.pt.cost.storage_mwht": 2791.26213592233, "csp.pt.cost.total_land_area": 2079.2855194841197, - "csp.pt.cost.tower": 25705616.751593178, + "csp.pt.cost.tower": 25705616.751593174, "csp.pt.par.calc.aux": 0.6325, "csp.pt.par.calc.bop": 0.0, "csp.pt.pwrb.condenser_type": 1.0, @@ -290,33 +294,61 @@ "delta_flux_hrs": 2.0, "dens_mirror": 0.97, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 662392400.3856139, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -324,6 +356,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -9773,8 +9806,8 @@ "equip_reserve_depr_sta": 0.0, "error_equiv": 4.327493500861671, "eta_pump": 0.85, - "eta_rec_thermal_des_calc": 0.9501115117503884, - "ext_rec_area_calc": 1087.6845009275169, + "eta_rec_thermal_des_calc": 0.9501115117503883, + "ext_rec_area_calc": 1087.6845009275167, "f_ctes_warm_ini": 0.0, "f_q_dot_des_allowable_su": 1.0, "f_q_dot_heater_min": 0.25, @@ -56010,7 +56043,7 @@ "in_nsrdb_options": 0.0, "in_time_step": 0.0, "inflation_rate": 2.5, - "installed_per_capacity_calc": 6515.541715819471, + "installed_per_capacity_calc": 6515.5417158194709, "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, @@ -56023,19 +56056,27 @@ "is_rec_startup_trans": 0.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -56051,8 +56092,8 @@ ], "k_panel": 235.0, "land_area": 2079.2855194841197, - "land_area_base": 2034.28551948412, - "land_area_base_calc": 2034.28551948412, + "land_area_base": 2034.2855194841198, + "land_area_base_calc": 2034.2855194841198, "land_max": 9.5, "land_max_abs_calc": 1845.1565, "land_max_calc": 1845.1565, @@ -56731,8 +56772,10 @@ "n_pl_inc": 8.0, "n_rad_tubes": 100.0, "n_zen": 8.0, - "nameplate": 101.66344246977228, - "nominal_discount_rate": 9.060000000000004, + "nameplate": 101.66344246977227, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -56815,7 +56858,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -56876,7 +56919,11 @@ "sf_excess": 1.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "site_improvement_cost_calc": 21573060.115199996, "site_spec_cost": 16.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", @@ -56901,6 +56948,10 @@ "step": 3600.0, "storage_cost_calc": 61407766.99029126, "system_capacity": 101663.44246977226, + "system_itc_basis_cost": 662392400.3856139, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, @@ -56910,11 +56961,11 @@ "tax_investor_preflip_cash_percent": 98.0, "tax_investor_preflip_tax_percent": 98.0, "tech_type": 1.0, - "tes_avail_vol": 12986.490759869745, + "tes_avail_vol": 12986.490759869743, "tes_htf_density": 1808.4790461159128, "tes_init_hot_htf_percent": 30.0, "tes_spec_cost": 22.0, - "tes_tank_diameter": 38.77078781395176, + "tes_tank_diameter": 38.770787813951759, "tes_vol_total": 14167.08082894881, "th_rad_panel": 0.002, "th_riser": 15.0, @@ -56927,13 +56978,13 @@ "tod_library": "Uniform Dispatch", "total_direct_cost": 548375679.6502332, "total_direct_cost_calc": 548375679.6502332, - "total_indirect_cost": 114016720.73538085, - "total_indirect_cost_calc": 114016720.73538085, + "total_indirect_cost": 114016720.73538083, + "total_indirect_cost_calc": 114016720.73538083, "total_installed_cost": 662392400.3856139, "total_installed_cost_calc": 662392400.3856139, "total_land_area": 2079.2855194841197, "total_land_area_before_rad_cooling_calc": 2079.2855194841197, - "tower_cost_calc": 25705616.751593178, + "tower_cost_calc": 25705616.751593174, "tower_exp": 0.0113, "tower_fixed_cost": 3000000.0, "tshours": 10.0, @@ -58598,6 +58649,13 @@ "ud_n_T_amb_calc": -1.0, "ud_n_T_htf_calc": -1.0, "ud_n_m_dot_calc": -1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_direct_subtotal": 512500635.1871338, "ui_direct_subtotal_cost_calc": 512500635.1871338, "ui_electricity_rate_option": 0.0, diff --git a/deploy/runtime/defaults/MSPT_Leveraged Partnership Flip.json b/deploy/runtime/defaults/MSPT_Leveraged Partnership Flip.json index 7c56846c3..2beac9efc 100644 --- a/deploy/runtime/defaults/MSPT_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/MSPT_Leveraged Partnership Flip.json @@ -1,5 +1,5 @@ { - "A_rec_calc": 1087.6845009275169, + "A_rec_calc": 1087.6845009275167, "A_sf_calc": 1348316.2571999997, "CT": 2.0, "D_rad_tubes": 0.02, @@ -36,7 +36,7 @@ "PB_COPY_W_dot_cooling_par": 3.342971591975725, "PB_COPY_W_dot_pc_HTF_pump": 0.35881077866642477, "PB_COPY_design_eff": 0.412, - "PB_COPY_nameplate": 101.66344246977228, + "PB_COPY_nameplate": 101.66344246977227, "PB_COPY_q_pb_design": 279.126213592233, "PB_m_dot_htf_cycle_des": 652.383233938954, "P_cond_min": 2.0, @@ -60,9 +60,9 @@ "TES_COPY_T_htf_hot_des": 574.0, "TES_COPY_q_dot_tes_est": 0.8814426938789968, "TES_COPY_q_pb_design": 279.126213592233, - "TES_COPY_tes_avail_vol": 12986.490759869745, + "TES_COPY_tes_avail_vol": 12986.490759869743, "TES_COPY_tes_htf_density": 1808.4790461159128, - "TES_COPY_tes_tank_diameter": 38.77078781395176, + "TES_COPY_tes_tank_diameter": 38.770787813951759, "TES_COPY_tes_vol_total": 14167.08082894881, "TES_COPY_tshours": 10.0, "T_ITD_des": 16.0, @@ -122,6 +122,10 @@ "aux_par_2": 0.0, "aux_par_f": 1.0, "average_attenuation_calc": 9.261050707186698, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_cost_calc": 33350000.0, @@ -244,8 +248,8 @@ "csp.pt.cost.fossil": 0.0, "csp.pt.cost.heliostats": 171236164.66439996, "csp.pt.cost.heliostats_m2": 1348316.2571999997, - "csp.pt.cost.installed_per_capacity": 6515.541715819471, - "csp.pt.cost.nameplate": 101.66344246977228, + "csp.pt.cost.installed_per_capacity": 6515.5417158194709, + "csp.pt.cost.nameplate": 101.66344246977227, "csp.pt.cost.plm.fixed": 0.0, "csp.pt.cost.plm.per_watt": 0.0, "csp.pt.cost.plm.percent": 0.0, @@ -253,7 +257,7 @@ "csp.pt.cost.power_block": 119600000.0, "csp.pt.cost.power_block_mwe": 115.0, "csp.pt.cost.receiver": 79628026.66564948, - "csp.pt.cost.receiver.area": 1087.6845009275169, + "csp.pt.cost.receiver.area": 1087.6845009275167, "csp.pt.cost.sales_tax.total": 21935027.18600933, "csp.pt.cost.sales_tax.value": 5.0, "csp.pt.cost.site_improvements": 21573060.115199996, @@ -261,7 +265,7 @@ "csp.pt.cost.storage": 61407766.99029126, "csp.pt.cost.storage_mwht": 2791.26213592233, "csp.pt.cost.total_land_area": 2079.2855194841197, - "csp.pt.cost.tower": 25705616.751593178, + "csp.pt.cost.tower": 25705616.751593174, "csp.pt.par.calc.aux": 0.6325, "csp.pt.par.calc.bop": 0.0, "csp.pt.pwrb.condenser_type": 1.0, @@ -295,33 +299,61 @@ "delta_flux_hrs": 2.0, "dens_mirror": 0.97, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 662392400.3856139, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -329,6 +361,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -9781,8 +9814,8 @@ "equip_reserve_depr_sta": 0.0, "error_equiv": 4.327493500861671, "eta_pump": 0.85, - "eta_rec_thermal_des_calc": 0.9501115117503884, - "ext_rec_area_calc": 1087.6845009275169, + "eta_rec_thermal_des_calc": 0.9501115117503883, + "ext_rec_area_calc": 1087.6845009275167, "f_ctes_warm_ini": 0.0, "f_q_dot_des_allowable_su": 1.0, "f_q_dot_heater_min": 0.25, @@ -56018,7 +56051,7 @@ "in_nsrdb_options": 0.0, "in_time_step": 0.0, "inflation_rate": 2.5, - "installed_per_capacity_calc": 6515.541715819471, + "installed_per_capacity_calc": 6515.5417158194709, "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, @@ -56031,19 +56064,27 @@ "is_rec_startup_trans": 0.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -56059,8 +56100,8 @@ ], "k_panel": 235.0, "land_area": 2079.2855194841197, - "land_area_base": 2034.28551948412, - "land_area_base_calc": 2034.28551948412, + "land_area_base": 2034.2855194841198, + "land_area_base_calc": 2034.2855194841198, "land_max": 9.5, "land_max_abs_calc": 1845.1565, "land_max_calc": 1845.1565, @@ -56740,8 +56781,10 @@ "n_pl_inc": 8.0, "n_rad_tubes": 100.0, "n_zen": 8.0, - "nameplate": 101.66344246977228, - "nominal_discount_rate": 9.060000000000004, + "nameplate": 101.66344246977227, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -56825,7 +56868,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -56887,7 +56930,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "site_improvement_cost_calc": 21573060.115199996, "site_spec_cost": 16.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", @@ -56910,6 +56957,10 @@ "step": 3600.0, "storage_cost_calc": 61407766.99029126, "system_capacity": 101663.44246977226, + "system_itc_basis_cost": 662392400.3856139, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, @@ -56921,11 +56972,11 @@ "tech_type": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, - "tes_avail_vol": 12986.490759869745, + "tes_avail_vol": 12986.490759869743, "tes_htf_density": 1808.4790461159128, "tes_init_hot_htf_percent": 30.0, "tes_spec_cost": 22.0, - "tes_tank_diameter": 38.77078781395176, + "tes_tank_diameter": 38.770787813951759, "tes_vol_total": 14167.08082894881, "th_rad_panel": 0.002, "th_riser": 15.0, @@ -56938,13 +56989,13 @@ "tod_library": "Uniform Dispatch", "total_direct_cost": 548375679.6502332, "total_direct_cost_calc": 548375679.6502332, - "total_indirect_cost": 114016720.73538085, - "total_indirect_cost_calc": 114016720.73538085, + "total_indirect_cost": 114016720.73538083, + "total_indirect_cost_calc": 114016720.73538083, "total_installed_cost": 662392400.3856139, "total_installed_cost_calc": 662392400.3856139, "total_land_area": 2079.2855194841197, "total_land_area_before_rad_cooling_calc": 2079.2855194841197, - "tower_cost_calc": 25705616.751593178, + "tower_cost_calc": 25705616.751593174, "tower_exp": 0.0113, "tower_fixed_cost": 3000000.0, "tshours": 10.0, @@ -58609,6 +58660,13 @@ "ud_n_T_amb_calc": -1.0, "ud_n_T_htf_calc": -1.0, "ud_n_m_dot_calc": -1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_direct_subtotal": 512500635.1871338, "ui_direct_subtotal_cost_calc": 512500635.1871338, "ui_electricity_rate_option": 0.0, diff --git a/deploy/runtime/defaults/MSPT_Merchant Plant.json b/deploy/runtime/defaults/MSPT_Merchant Plant.json index 25505a4dd..02f2a0c20 100644 --- a/deploy/runtime/defaults/MSPT_Merchant Plant.json +++ b/deploy/runtime/defaults/MSPT_Merchant Plant.json @@ -1,5 +1,5 @@ { - "A_rec_calc": 1087.6845009275169, + "A_rec_calc": 1087.6845009275167, "A_sf_calc": 1348316.2571999997, "CT": 2.0, "D_rad_tubes": 0.02, @@ -36,7 +36,7 @@ "PB_COPY_W_dot_cooling_par": 3.342971591975725, "PB_COPY_W_dot_pc_HTF_pump": 0.35881077866642477, "PB_COPY_design_eff": 0.412, - "PB_COPY_nameplate": 101.66344246977228, + "PB_COPY_nameplate": 101.66344246977227, "PB_COPY_q_pb_design": 279.126213592233, "PB_m_dot_htf_cycle_des": 652.383233938954, "P_cond_min": 2.0, @@ -60,9 +60,9 @@ "TES_COPY_T_htf_hot_des": 574.0, "TES_COPY_q_dot_tes_est": 0.8814426938789968, "TES_COPY_q_pb_design": 279.126213592233, - "TES_COPY_tes_avail_vol": 12986.490759869745, + "TES_COPY_tes_avail_vol": 12986.490759869743, "TES_COPY_tes_htf_density": 1808.4790461159128, - "TES_COPY_tes_tank_diameter": 38.77078781395176, + "TES_COPY_tes_tank_diameter": 38.770787813951759, "TES_COPY_tes_vol_total": 14167.08082894881, "TES_COPY_tshours": 10.0, "T_ITD_des": 16.0, @@ -122,6 +122,10 @@ "aux_par_2": 0.0, "aux_par_f": 1.0, "average_attenuation_calc": 9.261050707186698, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_cost_calc": 33350000.0, @@ -247,7 +251,7 @@ ], "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, - "cp_system_nameplate": 101.66344246977228, + "cp_system_nameplate": 101.66344246977227, "csp.pt.cost.bop": 33350000.0, "csp.pt.cost.contingency": 35875044.46309937, "csp.pt.cost.epc.fixed": 0.0, @@ -258,8 +262,8 @@ "csp.pt.cost.fossil": 0.0, "csp.pt.cost.heliostats": 171236164.66439996, "csp.pt.cost.heliostats_m2": 1348316.2571999997, - "csp.pt.cost.installed_per_capacity": 6515.541715819471, - "csp.pt.cost.nameplate": 101.66344246977228, + "csp.pt.cost.installed_per_capacity": 6515.5417158194709, + "csp.pt.cost.nameplate": 101.66344246977227, "csp.pt.cost.plm.fixed": 0.0, "csp.pt.cost.plm.per_watt": 0.0, "csp.pt.cost.plm.percent": 0.0, @@ -267,7 +271,7 @@ "csp.pt.cost.power_block": 119600000.0, "csp.pt.cost.power_block_mwe": 115.0, "csp.pt.cost.receiver": 79628026.66564948, - "csp.pt.cost.receiver.area": 1087.6845009275169, + "csp.pt.cost.receiver.area": 1087.6845009275167, "csp.pt.cost.sales_tax.total": 21935027.18600933, "csp.pt.cost.sales_tax.value": 5.0, "csp.pt.cost.site_improvements": 21573060.115199996, @@ -275,7 +279,7 @@ "csp.pt.cost.storage": 61407766.99029126, "csp.pt.cost.storage_mwht": 2791.26213592233, "csp.pt.cost.total_land_area": 2079.2855194841197, - "csp.pt.cost.tower": 25705616.751593178, + "csp.pt.cost.tower": 25705616.751593174, "csp.pt.par.calc.aux": 0.6325, "csp.pt.par.calc.bop": 0.0, "csp.pt.pwrb.condenser_type": 1.0, @@ -309,33 +313,61 @@ "delta_flux_hrs": 2.0, "dens_mirror": 0.97, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 662392400.3856139, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -343,6 +375,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -388,8 +421,8 @@ "equip_reserve_depr_sta": 0.0, "error_equiv": 4.327493500861671, "eta_pump": 0.85, - "eta_rec_thermal_des_calc": 0.9501115117503884, - "ext_rec_area_calc": 1087.6845009275169, + "eta_rec_thermal_des_calc": 0.9501115117503883, + "ext_rec_area_calc": 1087.6845009275167, "f_ctes_warm_ini": 0.0, "f_q_dot_des_allowable_su": 1.0, "f_q_dot_heater_min": 0.25, @@ -46624,7 +46657,7 @@ "in_nsrdb_options": 0.0, "in_time_step": 0.0, "inflation_rate": 2.5, - "installed_per_capacity_calc": 6515.541715819471, + "installed_per_capacity_calc": 6515.5417158194709, "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, @@ -46637,19 +46670,27 @@ "is_rec_startup_trans": 0.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -46665,8 +46706,8 @@ ], "k_panel": 235.0, "land_area": 2079.2855194841197, - "land_area_base": 2034.28551948412, - "land_area_base_calc": 2034.28551948412, + "land_area_base": 2034.2855194841198, + "land_area_base_calc": 2034.2855194841198, "land_max": 9.5, "land_max_abs_calc": 1845.1565, "land_max_calc": 1845.1565, @@ -703832,8 +703873,10 @@ "n_pl_inc": 8.0, "n_rad_tubes": 100.0, "n_zen": 8.0, - "nameplate": 101.66344246977228, - "nominal_discount_rate": 9.060000000000004, + "nameplate": 101.66344246977227, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -703911,7 +703954,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -703974,7 +704017,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "site_improvement_cost_calc": 21573060.115199996, "site_spec_cost": 16.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", @@ -703996,17 +704043,21 @@ "step": 3600.0, "storage_cost_calc": 61407766.99029126, "system_capacity": 101663.44246977226, + "system_itc_basis_cost": 662392400.3856139, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, "tech_type": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, - "tes_avail_vol": 12986.490759869745, + "tes_avail_vol": 12986.490759869743, "tes_htf_density": 1808.4790461159128, "tes_init_hot_htf_percent": 30.0, "tes_spec_cost": 22.0, - "tes_tank_diameter": 38.77078781395176, + "tes_tank_diameter": 38.770787813951759, "tes_vol_total": 14167.08082894881, "th_rad_panel": 0.002, "th_riser": 15.0, @@ -704018,13 +704069,13 @@ ], "total_direct_cost": 548375679.6502332, "total_direct_cost_calc": 548375679.6502332, - "total_indirect_cost": 114016720.73538085, - "total_indirect_cost_calc": 114016720.73538085, + "total_indirect_cost": 114016720.73538083, + "total_indirect_cost_calc": 114016720.73538083, "total_installed_cost": 662392400.3856139, "total_installed_cost_calc": 662392400.3856139, "total_land_area": 2079.2855194841197, "total_land_area_before_rad_cooling_calc": 2079.2855194841197, - "tower_cost_calc": 25705616.751593178, + "tower_cost_calc": 25705616.751593174, "tower_exp": 0.0113, "tower_fixed_cost": 3000000.0, "tshours": 10.0, @@ -705689,6 +705740,13 @@ "ud_n_T_amb_calc": -1.0, "ud_n_T_htf_calc": -1.0, "ud_n_m_dot_calc": -1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_direct_subtotal": 512500635.1871338, "ui_direct_subtotal_cost_calc": 512500635.1871338, "ui_electricity_rate_option": 0.0, diff --git a/deploy/runtime/defaults/MSPT_None.json b/deploy/runtime/defaults/MSPT_None.json index e2d08714d..7042a00ba 100644 --- a/deploy/runtime/defaults/MSPT_None.json +++ b/deploy/runtime/defaults/MSPT_None.json @@ -1,5 +1,5 @@ { - "A_rec_calc": 1087.6845009275169, + "A_rec_calc": 1087.6845009275167, "A_sf_calc": 1348316.2571999997, "CT": 2.0, "D_rad_tubes": 0.02, @@ -36,7 +36,7 @@ "PB_COPY_W_dot_cooling_par": 3.342971591975725, "PB_COPY_W_dot_pc_HTF_pump": 0.35881077866642477, "PB_COPY_design_eff": 0.412, - "PB_COPY_nameplate": 101.66344246977228, + "PB_COPY_nameplate": 101.66344246977227, "PB_COPY_q_pb_design": 279.126213592233, "PB_m_dot_htf_cycle_des": 652.383233938954, "P_cond_min": 2.0, @@ -60,9 +60,9 @@ "TES_COPY_T_htf_hot_des": 574.0, "TES_COPY_q_dot_tes_est": 0.8814426938789968, "TES_COPY_q_pb_design": 279.126213592233, - "TES_COPY_tes_avail_vol": 12986.490759869745, + "TES_COPY_tes_avail_vol": 12986.490759869743, "TES_COPY_tes_htf_density": 1808.4790461159128, - "TES_COPY_tes_tank_diameter": 38.77078781395176, + "TES_COPY_tes_tank_diameter": 38.770787813951759, "TES_COPY_tes_vol_total": 14167.08082894881, "TES_COPY_tshours": 10.0, "T_ITD_des": 16.0, @@ -208,8 +208,8 @@ "csp.pt.cost.fossil": 0.0, "csp.pt.cost.heliostats": 171236164.66439996, "csp.pt.cost.heliostats_m2": 1348316.2571999997, - "csp.pt.cost.installed_per_capacity": 6515.541715819471, - "csp.pt.cost.nameplate": 101.66344246977228, + "csp.pt.cost.installed_per_capacity": 6515.5417158194709, + "csp.pt.cost.nameplate": 101.66344246977227, "csp.pt.cost.plm.fixed": 0.0, "csp.pt.cost.plm.per_watt": 0.0, "csp.pt.cost.plm.percent": 0.0, @@ -217,7 +217,7 @@ "csp.pt.cost.power_block": 119600000.0, "csp.pt.cost.power_block_mwe": 115.0, "csp.pt.cost.receiver": 79628026.66564948, - "csp.pt.cost.receiver.area": 1087.6845009275169, + "csp.pt.cost.receiver.area": 1087.6845009275167, "csp.pt.cost.sales_tax.total": 21935027.18600933, "csp.pt.cost.sales_tax.value": 5.0, "csp.pt.cost.site_improvements": 21573060.115199996, @@ -225,7 +225,7 @@ "csp.pt.cost.storage": 61407766.99029126, "csp.pt.cost.storage_mwht": 2791.26213592233, "csp.pt.cost.total_land_area": 2079.2855194841197, - "csp.pt.cost.tower": 25705616.751593178, + "csp.pt.cost.tower": 25705616.751593174, "csp.pt.par.calc.aux": 0.6325, "csp.pt.par.calc.bop": 0.0, "csp.pt.pwrb.condenser_type": 1.0, @@ -275,8 +275,8 @@ "epsilon_radtop": 0.95, "error_equiv": 4.327493500861671, "eta_pump": 0.85, - "eta_rec_thermal_des_calc": 0.9501115117503884, - "ext_rec_area_calc": 1087.6845009275169, + "eta_rec_thermal_des_calc": 0.9501115117503883, + "ext_rec_area_calc": 1087.6845009275167, "f_ctes_warm_ini": 0.0, "f_q_dot_des_allowable_su": 1.0, "f_q_dot_heater_min": 0.25, @@ -37699,7 +37699,7 @@ "in_location_options": 0.0, "in_nsrdb_options": 0.0, "in_time_step": 0.0, - "installed_per_capacity_calc": 6515.541715819471, + "installed_per_capacity_calc": 6515.5417158194709, "is_advanced": 0.0, "is_dispatch": 0.0, "is_iscc": 0.0, @@ -37711,8 +37711,8 @@ "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, "k_panel": 235.0, - "land_area_base": 2034.28551948412, - "land_area_base_calc": 2034.28551948412, + "land_area_base": 2034.2855194841198, + "land_area_base_calc": 2034.2855194841198, "land_max": 9.5, "land_max_abs_calc": 1845.1565, "land_max_calc": 1845.1565, @@ -37746,7 +37746,7 @@ "n_pl_inc": 8.0, "n_rad_tubes": 100.0, "n_zen": 8.0, - "nameplate": 101.66344246977228, + "nameplate": 101.66344246977227, "opt_algorithm": 1.0, "opt_conv_tol": 0.001, "opt_flux_penalty": 0.25, @@ -37832,11 +37832,11 @@ "tank_pairs": 1.0, "tanks_in_parallel": 1.0, "tech_type": 1.0, - "tes_avail_vol": 12986.490759869745, + "tes_avail_vol": 12986.490759869743, "tes_htf_density": 1808.4790461159128, "tes_init_hot_htf_percent": 30.0, "tes_spec_cost": 22.0, - "tes_tank_diameter": 38.77078781395176, + "tes_tank_diameter": 38.770787813951759, "tes_vol_total": 14167.08082894881, "th_rad_panel": 0.002, "th_riser": 15.0, @@ -37848,13 +37848,13 @@ ], "total_direct_cost": 548375679.6502332, "total_direct_cost_calc": 548375679.6502332, - "total_indirect_cost": 114016720.73538085, - "total_indirect_cost_calc": 114016720.73538085, + "total_indirect_cost": 114016720.73538083, + "total_indirect_cost_calc": 114016720.73538083, "total_installed_cost": 662392400.3856139, "total_installed_cost_calc": 662392400.3856139, "total_land_area": 2079.2855194841197, "total_land_area_before_rad_cooling_calc": 2079.2855194841197, - "tower_cost_calc": 25705616.751593178, + "tower_cost_calc": 25705616.751593174, "tower_exp": 0.0113, "tower_fixed_cost": 3000000.0, "tshours": 10.0, diff --git a/deploy/runtime/defaults/MSPT_Sale Leaseback.json b/deploy/runtime/defaults/MSPT_Sale Leaseback.json index e702d9d21..6354804e7 100644 --- a/deploy/runtime/defaults/MSPT_Sale Leaseback.json +++ b/deploy/runtime/defaults/MSPT_Sale Leaseback.json @@ -1,5 +1,5 @@ { - "A_rec_calc": 1087.6845009275169, + "A_rec_calc": 1087.6845009275167, "A_sf_calc": 1348316.2571999997, "CT": 2.0, "D_rad_tubes": 0.02, @@ -36,7 +36,7 @@ "PB_COPY_W_dot_cooling_par": 3.342971591975725, "PB_COPY_W_dot_pc_HTF_pump": 0.35881077866642477, "PB_COPY_design_eff": 0.412, - "PB_COPY_nameplate": 101.66344246977228, + "PB_COPY_nameplate": 101.66344246977227, "PB_COPY_q_pb_design": 279.126213592233, "PB_m_dot_htf_cycle_des": 652.383233938954, "P_cond_min": 2.0, @@ -60,9 +60,9 @@ "TES_COPY_T_htf_hot_des": 574.0, "TES_COPY_q_dot_tes_est": 0.8814426938789968, "TES_COPY_q_pb_design": 279.126213592233, - "TES_COPY_tes_avail_vol": 12986.490759869745, + "TES_COPY_tes_avail_vol": 12986.490759869743, "TES_COPY_tes_htf_density": 1808.4790461159128, - "TES_COPY_tes_tank_diameter": 38.77078781395176, + "TES_COPY_tes_tank_diameter": 38.770787813951759, "TES_COPY_tes_vol_total": 14167.08082894881, "TES_COPY_tshours": 10.0, "T_ITD_des": 16.0, @@ -122,6 +122,10 @@ "aux_par_2": 0.0, "aux_par_f": 1.0, "average_attenuation_calc": 9.261050707186698, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_cost_calc": 33350000.0, @@ -242,8 +246,8 @@ "csp.pt.cost.fossil": 0.0, "csp.pt.cost.heliostats": 171236164.66439996, "csp.pt.cost.heliostats_m2": 1348316.2571999997, - "csp.pt.cost.installed_per_capacity": 6515.541715819471, - "csp.pt.cost.nameplate": 101.66344246977228, + "csp.pt.cost.installed_per_capacity": 6515.5417158194709, + "csp.pt.cost.nameplate": 101.66344246977227, "csp.pt.cost.plm.fixed": 0.0, "csp.pt.cost.plm.per_watt": 0.0, "csp.pt.cost.plm.percent": 0.0, @@ -251,7 +255,7 @@ "csp.pt.cost.power_block": 119600000.0, "csp.pt.cost.power_block_mwe": 115.0, "csp.pt.cost.receiver": 79628026.66564948, - "csp.pt.cost.receiver.area": 1087.6845009275169, + "csp.pt.cost.receiver.area": 1087.6845009275167, "csp.pt.cost.sales_tax.total": 21935027.18600933, "csp.pt.cost.sales_tax.value": 5.0, "csp.pt.cost.site_improvements": 21573060.115199996, @@ -259,7 +263,7 @@ "csp.pt.cost.storage": 61407766.99029126, "csp.pt.cost.storage_mwht": 2791.26213592233, "csp.pt.cost.total_land_area": 2079.2855194841197, - "csp.pt.cost.tower": 25705616.751593178, + "csp.pt.cost.tower": 25705616.751593174, "csp.pt.par.calc.aux": 0.6325, "csp.pt.par.calc.bop": 0.0, "csp.pt.pwrb.condenser_type": 1.0, @@ -290,33 +294,61 @@ "delta_flux_hrs": 2.0, "dens_mirror": 0.97, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 662392400.3856139, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -324,6 +356,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -9768,8 +9801,8 @@ "equip_reserve_depr_sta": 0.0, "error_equiv": 4.327493500861671, "eta_pump": 0.85, - "eta_rec_thermal_des_calc": 0.9501115117503884, - "ext_rec_area_calc": 1087.6845009275169, + "eta_rec_thermal_des_calc": 0.9501115117503883, + "ext_rec_area_calc": 1087.6845009275167, "f_ctes_warm_ini": 0.0, "f_q_dot_des_allowable_su": 1.0, "f_q_dot_heater_min": 0.25, @@ -56005,7 +56038,7 @@ "in_nsrdb_options": 0.0, "in_time_step": 0.0, "inflation_rate": 2.5, - "installed_per_capacity_calc": 6515.541715819471, + "installed_per_capacity_calc": 6515.5417158194709, "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, @@ -56018,19 +56051,27 @@ "is_rec_startup_trans": 0.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -56046,8 +56087,8 @@ ], "k_panel": 235.0, "land_area": 2079.2855194841197, - "land_area_base": 2034.28551948412, - "land_area_base_calc": 2034.28551948412, + "land_area_base": 2034.2855194841198, + "land_area_base_calc": 2034.2855194841198, "land_max": 9.5, "land_max_abs_calc": 1845.1565, "land_max_calc": 1845.1565, @@ -56726,8 +56767,10 @@ "n_pl_inc": 8.0, "n_rad_tubes": 100.0, "n_zen": 8.0, - "nameplate": 101.66344246977228, - "nominal_discount_rate": 9.060000000000004, + "nameplate": 101.66344246977227, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -56810,7 +56853,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -56872,7 +56915,11 @@ "sf_excess": 1.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "site_improvement_cost_calc": 21573060.115199996, "site_spec_cost": 16.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", @@ -56898,16 +56945,20 @@ "step": 3600.0, "storage_cost_calc": 61407766.99029126, "system_capacity": 101663.44246977226, + "system_itc_basis_cost": 662392400.3856139, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, "tax_investor_required_lease_reserve": 6.0, "tech_type": 1.0, - "tes_avail_vol": 12986.490759869745, + "tes_avail_vol": 12986.490759869743, "tes_htf_density": 1808.4790461159128, "tes_init_hot_htf_percent": 30.0, "tes_spec_cost": 22.0, - "tes_tank_diameter": 38.77078781395176, + "tes_tank_diameter": 38.770787813951759, "tes_vol_total": 14167.08082894881, "th_rad_panel": 0.002, "th_riser": 15.0, @@ -56920,13 +56971,13 @@ "tod_library": "Uniform Dispatch", "total_direct_cost": 548375679.6502332, "total_direct_cost_calc": 548375679.6502332, - "total_indirect_cost": 114016720.73538085, - "total_indirect_cost_calc": 114016720.73538085, + "total_indirect_cost": 114016720.73538083, + "total_indirect_cost_calc": 114016720.73538083, "total_installed_cost": 662392400.3856139, "total_installed_cost_calc": 662392400.3856139, "total_land_area": 2079.2855194841197, "total_land_area_before_rad_cooling_calc": 2079.2855194841197, - "tower_cost_calc": 25705616.751593178, + "tower_cost_calc": 25705616.751593174, "tower_exp": 0.0113, "tower_fixed_cost": 3000000.0, "tshours": 10.0, @@ -58591,6 +58642,13 @@ "ud_n_T_amb_calc": -1.0, "ud_n_T_htf_calc": -1.0, "ud_n_m_dot_calc": -1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_direct_subtotal": 512500635.1871338, "ui_direct_subtotal_cost_calc": 512500635.1871338, "ui_electricity_rate_option": 0.0, diff --git a/deploy/runtime/defaults/MSPT_Single Owner.json b/deploy/runtime/defaults/MSPT_Single Owner.json index 0e2106806..af685b994 100644 --- a/deploy/runtime/defaults/MSPT_Single Owner.json +++ b/deploy/runtime/defaults/MSPT_Single Owner.json @@ -1,5 +1,5 @@ { - "A_rec_calc": 1087.6845009275169, + "A_rec_calc": 1087.6845009275167, "A_sf_calc": 1348316.2571999997, "CT": 2.0, "D_rad_tubes": 0.02, @@ -36,7 +36,7 @@ "PB_COPY_W_dot_cooling_par": 3.342971591975725, "PB_COPY_W_dot_pc_HTF_pump": 0.35881077866642477, "PB_COPY_design_eff": 0.412, - "PB_COPY_nameplate": 101.66344246977228, + "PB_COPY_nameplate": 101.66344246977227, "PB_COPY_q_pb_design": 279.126213592233, "PB_m_dot_htf_cycle_des": 652.383233938954, "P_cond_min": 2.0, @@ -60,9 +60,9 @@ "TES_COPY_T_htf_hot_des": 574.0, "TES_COPY_q_dot_tes_est": 0.8814426938789968, "TES_COPY_q_pb_design": 279.126213592233, - "TES_COPY_tes_avail_vol": 12986.490759869745, + "TES_COPY_tes_avail_vol": 12986.490759869743, "TES_COPY_tes_htf_density": 1808.4790461159128, - "TES_COPY_tes_tank_diameter": 38.77078781395176, + "TES_COPY_tes_tank_diameter": 38.770787813951759, "TES_COPY_tes_vol_total": 14167.08082894881, "TES_COPY_tshours": 10.0, "T_ITD_des": 16.0, @@ -122,6 +122,10 @@ "aux_par_2": 0.0, "aux_par_f": 1.0, "average_attenuation_calc": 9.261050707186698, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_cost_calc": 33350000.0, @@ -239,7 +243,7 @@ ], "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, - "cp_system_nameplate": 101.66344246977228, + "cp_system_nameplate": 101.66344246977227, "csp.pt.cost.bop": 33350000.0, "csp.pt.cost.contingency": 35875044.46309937, "csp.pt.cost.epc.fixed": 0.0, @@ -250,8 +254,8 @@ "csp.pt.cost.fossil": 0.0, "csp.pt.cost.heliostats": 171236164.66439996, "csp.pt.cost.heliostats_m2": 1348316.2571999997, - "csp.pt.cost.installed_per_capacity": 6515.541715819471, - "csp.pt.cost.nameplate": 101.66344246977228, + "csp.pt.cost.installed_per_capacity": 6515.5417158194709, + "csp.pt.cost.nameplate": 101.66344246977227, "csp.pt.cost.plm.fixed": 0.0, "csp.pt.cost.plm.per_watt": 0.0, "csp.pt.cost.plm.percent": 0.0, @@ -259,7 +263,7 @@ "csp.pt.cost.power_block": 119600000.0, "csp.pt.cost.power_block_mwe": 115.0, "csp.pt.cost.receiver": 79628026.66564948, - "csp.pt.cost.receiver.area": 1087.6845009275169, + "csp.pt.cost.receiver.area": 1087.6845009275167, "csp.pt.cost.sales_tax.total": 21935027.18600933, "csp.pt.cost.sales_tax.value": 5.0, "csp.pt.cost.site_improvements": 21573060.115199996, @@ -267,7 +271,7 @@ "csp.pt.cost.storage": 61407766.99029126, "csp.pt.cost.storage_mwht": 2791.26213592233, "csp.pt.cost.total_land_area": 2079.2855194841197, - "csp.pt.cost.tower": 25705616.751593178, + "csp.pt.cost.tower": 25705616.751593174, "csp.pt.par.calc.aux": 0.6325, "csp.pt.par.calc.bop": 0.0, "csp.pt.pwrb.condenser_type": 1.0, @@ -301,33 +305,61 @@ "delta_flux_hrs": 2.0, "dens_mirror": 0.97, "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 662392400.3856139, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -335,6 +367,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -9782,8 +9815,8 @@ "equip_reserve_depr_sta": 0.0, "error_equiv": 4.327493500861671, "eta_pump": 0.85, - "eta_rec_thermal_des_calc": 0.9501115117503884, - "ext_rec_area_calc": 1087.6845009275169, + "eta_rec_thermal_des_calc": 0.9501115117503883, + "ext_rec_area_calc": 1087.6845009275167, "f_ctes_warm_ini": 0.0, "f_q_dot_des_allowable_su": 1.0, "f_q_dot_heater_min": 0.25, @@ -56023,7 +56056,7 @@ "in_nsrdb_options": 0.0, "in_time_step": 0.0, "inflation_rate": 2.5, - "installed_per_capacity_calc": 6515.541715819471, + "installed_per_capacity_calc": 6515.5417158194709, "insurance_rate": 0.5, "is_advanced": 0.0, "is_btm": 0.0, @@ -56036,19 +56069,27 @@ "is_rec_startup_trans": 0.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -56064,8 +56105,8 @@ ], "k_panel": 235.0, "land_area": 2079.2855194841197, - "land_area_base": 2034.28551948412, - "land_area_base_calc": 2034.28551948412, + "land_area_base": 2034.2855194841198, + "land_area_base_calc": 2034.2855194841198, "land_max": 9.5, "land_max_abs_calc": 1845.1565, "land_max_calc": 1845.1565, @@ -56745,8 +56786,10 @@ "n_pl_inc": 8.0, "n_rad_tubes": 100.0, "n_zen": 8.0, - "nameplate": 101.66344246977228, - "nominal_discount_rate": 9.060000000000004, + "nameplate": 101.66344246977227, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -56830,7 +56873,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -56895,7 +56938,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "site_improvement_cost_calc": 21573060.115199996, "site_spec_cost": 16.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", @@ -56918,17 +56965,21 @@ "step": 3600.0, "storage_cost_calc": 61407766.99029126, "system_capacity": 101663.44246977226, + "system_itc_basis_cost": 662392400.3856139, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tank_pairs": 1.0, "tanks_in_parallel": 1.0, "tech_type": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, - "tes_avail_vol": 12986.490759869745, + "tes_avail_vol": 12986.490759869743, "tes_htf_density": 1808.4790461159128, "tes_init_hot_htf_percent": 30.0, "tes_spec_cost": 22.0, - "tes_tank_diameter": 38.77078781395176, + "tes_tank_diameter": 38.770787813951759, "tes_vol_total": 14167.08082894881, "th_rad_panel": 0.002, "th_riser": 15.0, @@ -56941,13 +56992,13 @@ "tod_library": "Uniform Dispatch", "total_direct_cost": 548375679.6502332, "total_direct_cost_calc": 548375679.6502332, - "total_indirect_cost": 114016720.73538085, - "total_indirect_cost_calc": 114016720.73538085, + "total_indirect_cost": 114016720.73538083, + "total_indirect_cost_calc": 114016720.73538083, "total_installed_cost": 662392400.3856139, "total_installed_cost_calc": 662392400.3856139, "total_land_area": 2079.2855194841197, "total_land_area_before_rad_cooling_calc": 2079.2855194841197, - "tower_cost_calc": 25705616.751593178, + "tower_cost_calc": 25705616.751593174, "tower_exp": 0.0113, "tower_fixed_cost": 3000000.0, "tshours": 10.0, @@ -58612,6 +58663,13 @@ "ud_n_T_amb_calc": -1.0, "ud_n_T_htf_calc": -1.0, "ud_n_m_dot_calc": -1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_direct_subtotal": 512500635.1871338, "ui_direct_subtotal_cost_calc": 512500635.1871338, "ui_electricity_rate_option": 0.0, diff --git a/deploy/runtime/defaults/PTES_Single Owner.json b/deploy/runtime/defaults/PTES_Single Owner.json index c05df7abd..007745cb5 100644 --- a/deploy/runtime/defaults/PTES_Single Owner.json +++ b/deploy/runtime/defaults/PTES_Single Owner.json @@ -9,12 +9,12 @@ "ETES_SC_COPY_etes_bop_des_calc": 0.0, "E_hp_su_des": 53.19148936170213, "Q_CT_tes_des": 527.9155335146378, - "Q_tes_des": 2127.659574468086, + "Q_tes_des": 2127.6595744680855, "T_CT_cold_htf_des": -48.57, "T_CT_hot_htf_des": 25.0, "T_HT_cold_htf_des": 322.0, "T_HT_hot_htf_des": 560.0, - "V_CT_tes_htf_avail": 13315.461439938204, + "V_CT_tes_htf_avail": 13315.461439938203, "V_CT_tes_htf_total": 14525.95793447804, "V_tes_htf_avail": 11841.095806743606, "V_tes_htf_total": 12917.559061902117, @@ -22,7 +22,7 @@ "W_dot_hp_HT_htf_pump_des": 0.14822638828954302, "W_dot_hp_elec_parasitic_des": 3.03951367781155, "W_dot_hp_in_net_des": 163.0139177731563, - "W_dot_hp_in_thermo_des": 159.97440409534478, + "W_dot_hp_in_thermo_des": 159.97440409534475, "W_dot_pc_CT_htf_pump_des": 0.05469815336052187, "W_dot_pc_HT_htf_pump_des": 0.1363682772263796, "W_dot_pc_elec_parasitic_des": 2.1, @@ -52,6 +52,10 @@ "annual_tdry": 16.9747, "annual_twet": NaN, "annual_wspd": 2.26213, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_par": 0.0, @@ -61,18 +65,18 @@ "bop_par_f": 1.0, "bop_spec_cost": 0.0, "cb_bop_cost_calc": 0.0, - "cb_contingency_cost_calc": 15226991.086226209, + "cb_contingency_cost_calc": 15226991.086226207, "cb_ct_tes_cost_calc": 10394656.854903218, "cb_cycle_cost_calc": 44904000.0, - "cb_direct_subtotal": 217528444.0889458, - "cb_epc_cost_calc": 30258206.57277236, + "cb_direct_subtotal": 217528444.08894579, + "cb_epc_cost_calc": 30258206.572772355, "cb_heater_cost_calc": 139272340.42553193, "cb_installed_per_capacity_cost_calc": 2802.8699899263026, "cb_land_cost_calc": 0.0, "cb_sales_tax_cost_calc": 9310217.40700688, "cb_storage_cost_calc": 22957446.808510644, - "cb_total_direct_cost": 232755435.175172, - "cb_total_indirect_cost": 39568423.97977924, + "cb_total_direct_cost": 232755435.17517198, + "cb_total_indirect_cost": 39568423.979779239, "cbi_fed_amount": 0.0, "cbi_fed_deprbas_fed": 0.0, "cbi_fed_deprbas_sta": 0.0, @@ -161,7 +165,7 @@ ], "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, - "cp_system_nameplate": 97.15893356941312, + "cp_system_nameplate": 97.15893356941311, "cycle_cutoff_frac": 0.2, "cycle_max_frac": 1.0, "cycle_spec_cost": 449.04, @@ -174,33 +178,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 272323859.1549512, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -208,6 +240,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -9721,19 +9754,27 @@ "insurance_rate": 0.5, "is_advanced": 0.0, "is_dispatch": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -10392,9 +10433,9 @@ "library_paths": "", "loan_moratorium": 0.0, "lon": -116.78, - "m_dot_hp_CT_htf_des": 303.8786297806771, + "m_dot_hp_CT_htf_des": 303.87862978067707, "m_dot_hp_HT_htf_des": 592.9055531581721, - "m_dot_pc_CT_htf_des": 303.8786297806771, + "m_dot_pc_CT_htf_des": 303.87862978067707, "m_dot_pc_HT_htf_des": 592.9055531581721, "mera_cost1": 0.0, "mera_cost2": 0.0, @@ -10404,8 +10445,10 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nameplate": 97.15893356941312, - "nominal_discount_rate": 9.060000000000004, + "nameplate": 97.15893356941311, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 66.0 ], @@ -10467,7 +10510,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -10476,12 +10519,12 @@ "ptes_cold_htf_type_dd": 1.0, "ptes_hot_htf_type_dd": 0.0, "q_dot_hp_cold_in_des": 52.791553351463779, - "q_dot_hp_hot_out_des": 212.76595744680857, + "q_dot_hp_hot_out_des": 212.76595744680854, "q_dot_loss_CT_tes_des": -0.05765241360296508, "q_dot_loss_tes_des": 0.842506338290804, "q_dot_pc_cold_to_CTES_des": 52.791553351463779, - "q_dot_pc_cold_to_surroundings_des": 59.97440409534473, - "q_dot_pc_hot_in_des": 212.76595744680857, + "q_dot_pc_cold_to_surroundings_des": 59.974404095344727, + "q_dot_pc_hot_in_des": 212.76595744680854, "q_sby_frac": 0.2, "real_discount_rate": 6.4, "reserves_interest": 1.75, @@ -10496,7 +10539,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solar_data_file_name": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", "solar_resource": "daggett_ca_34.865371_-116.783023_psmv3_60_tmy", @@ -10512,6 +10559,10 @@ "station_id": "91486", "step": 3600.0, "system_capacity": 97158.93356941312, + "system_itc_basis_cost": 272323859.1549512, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "system_use_recapitalization": 0.0, "tank_pairs": 1.0, @@ -10552,11 +10603,18 @@ ] ], "ui_bop_cost_calc": 0.0, - "ui_contingency_cost_calc": 15226991.086226209, + "ui_contingency_cost_calc": 15226991.086226207, "ui_ct_tes_cost_calc": 10394656.854903218, "ui_cycle_cost_calc": 44904000.0, - "ui_direct_subtotal": 217528444.0889458, - "ui_epc_cost_calc": 30258206.57277236, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, + "ui_direct_subtotal": 217528444.08894579, + "ui_epc_cost_calc": 30258206.572772355, "ui_hp__COP_net_des": 1.3052011776251229, "ui_hp__E_hp_su_des": 53.19148936170213, "ui_hp__T_CT_htf_cold_des": -48.57, @@ -10567,10 +10625,10 @@ "ui_hp__W_dot_hp_HT_htf_pump_des": 0.14822638828954302, "ui_hp__W_dot_hp_elec_parasitic_des": 3.03951367781155, "ui_hp__W_dot_hp_in_net_des": 163.0139177731563, - "ui_hp__W_dot_hp_in_thermo": 159.97440409534478, - "ui_hp__m_dot_hp_CT_htf_des": 303.8786297806771, + "ui_hp__W_dot_hp_in_thermo": 159.97440409534475, + "ui_hp__m_dot_hp_CT_htf_des": 303.87862978067707, "ui_hp__m_dot_hp_HT_htf_des": 592.9055531581721, - "ui_hp__q_dot_hp_hot_out": 212.76595744680857, + "ui_hp__q_dot_hp_hot_out": 212.76595744680854, "ui_hp_cost_calc": 139272340.42553193, "ui_installed_per_capacity_cost_calc": 2802.8699899263026, "ui_land_cost_calc": 0.0, @@ -10584,26 +10642,26 @@ "ui_pc__W_dot_pc_net_des": 97.9, "ui_pc__W_dot_pc_thermo_des": 100.0, "ui_pc__eta_pc_net_des": 0.46013, - "ui_pc__m_dot_pc_CT_htf_des": 303.8786297806771, + "ui_pc__m_dot_pc_CT_htf_des": 303.87862978067707, "ui_pc__m_dot_pc_HT_htf_des": 592.9055531581721, - "ui_pc__q_dot_pc_in": 212.76595744680857, + "ui_pc__q_dot_pc_in": 212.76595744680854, "ui_ptes_cost__W_dot_cycle_thermo": 100.0, "ui_ptes_cost__ct_tes_mwht": 527.9155335146378, - "ui_ptes_cost__nameplate": 97.15893356941312, - "ui_ptes_cost__q_dot_hp_hot_out": 212.76595744680857, + "ui_ptes_cost__nameplate": 97.15893356941311, + "ui_ptes_cost__q_dot_hp_hot_out": 212.76595744680854, "ui_ptes_cost__sales_tax": 5.0, - "ui_ptes_cost__tes_mwht": 2127.659574468086, + "ui_ptes_cost__tes_mwht": 2127.6595744680855, "ui_sales_tax_cost_calc": 9310217.40700688, "ui_step_minutes": 60.0, "ui_storage_cost_calc": 22957446.808510644, "ui_system_nameplate_standalone": 0.0, "ui_tes__Q_CT_tes_des": 527.9155335146378, - "ui_tes__Q_tes_des": 2127.659574468086, + "ui_tes__Q_tes_des": 2127.6595744680855, "ui_tes__T_CT_htf_cold_des": -48.57, "ui_tes__T_CT_htf_hot_des": 25.0, "ui_tes__T_HT_htf_cold_des": 322.0, "ui_tes__T_HT_htf_hot_des": 560.0, - "ui_tes__V_CT_tes_htf_avail": 13315.461439938204, + "ui_tes__V_CT_tes_htf_avail": 13315.461439938203, "ui_tes__V_CT_tes_htf_total": 14525.95793447804, "ui_tes__V_tes_htf_avail": 11841.095806743606, "ui_tes__V_tes_htf_total": 12917.559061902117, @@ -10611,10 +10669,10 @@ "ui_tes__d_tank_tes": 37.02155599514954, "ui_tes__q_dot_loss_CT_tes_des": -0.05765241360296508, "ui_tes__q_dot_loss_tes_des": 0.842506338290804, - "ui_tes__q_dot_pc_des": 212.76595744680857, + "ui_tes__q_dot_pc_des": 212.76595744680854, "ui_tes__tshours": 10.0, - "ui_total_direct_cost": 232755435.175172, - "ui_total_indirect_cost": 39568423.97977924, + "ui_total_direct_cost": 232755435.17517198, + "ui_total_indirect_cost": 39568423.979779239, "ui_total_installed_cost": 272323859.1549512, "ui_wacc": 7.101450000000001, "use_specific_weather_file": 0.0, 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 ddd081bc8..4c820e583 100644 --- a/deploy/runtime/defaults/PV Battery_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/PV Battery_All Equity Partnership Flip.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -9503,7 +9503,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "analysis_period": 25.0, "analysis_period_warning": "No messages.", "annual_albedo": 0.1839506853933204, @@ -9523,7 +9523,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -18407,6 +18407,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 79183092.05780399, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 41.1135066070932, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -19419,7 +19423,7 @@ "bos_equip_fixed": 0.0, "bos_equip_perarea": 0.0, "bos_equip_perwatt": 0.32, - "bos_equip_total": 31999773.49632001, + "bos_equip_total": 31999773.496320007, "calculate_bifacial_electrical_mismatch": 1.0, "calculate_rack_shading": 0.0, "calculated_dcac_ratio": 1.329498131855772, @@ -19569,7 +19573,7 @@ 0.0 ] ], - "capex_table_total_installed_ac_cost": 24821220.6, + "capex_table_total_installed_ac_cost": 24821220.599999999, "capex_table_total_installed_batt_cost": 190080241.02144, "capex_table_total_installed_dc_cost": 68999511.60144, "capex_table_total_installed_land_cost": 0.0, @@ -19620,8 +19624,8 @@ "cec_i_sc_ref": 13.71, "cec_is_bifacial": 1.0, "cec_material": "Mono-c-Si", - "cec_module_length": 2.277235165721802, - "cec_module_width": 1.1329528187670657, + "cec_module_length": 2.2772351657218015, + "cec_module_width": 1.1329528187670655, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, "cec_n_s": 72.0, @@ -28842,33 +28846,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 113413206.80458191, + 58.8864933929068, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 79183092.05780399, + 41.1135066070932, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -28876,6 +28908,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -48039,14 +48072,14 @@ "install_margin_perarea": 0.0, "install_margin_perwatt": 0.13, "install_margin_total": 12999907.982880002, - "installed_per_capacity": 1.9259766211486176, + "installed_per_capacity": 1.9259766211486178, "insurance_rate": 0.0, "inv_cec_cg_c0": -0.000003, "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -49972,12 +50005,19 @@ "inverter_model": 0.0, "inverter_num_units": 30.0, "inverter_power": 2507.194, - "inverter_total": 2999978.765280001, + "inverter_total": 2999978.7652800006, "inverterarray_power": 75215.81999999999, "inverterarray_power_w": 75215819.99999999, "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 79183092.05780399, + "itc_basis_cost_capex_sta": 79183092.05780399, + "itc_basis_cost_percent_fed": 41.1135066070932, + "itc_basis_cost_percent_sta": 41.1135066070932, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 41.1135066070932, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -49991,6 +50031,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -50017,7 +50058,7 @@ "landprep_per_watt": 0.01, "landprep_percent": 0.0, "landprep_total": 999992.9217600002, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lbl_fom_dispatch_message": "", @@ -50664,8 +50705,8 @@ "lib_width": 0.0, "library_folder_list": "x", "library_paths": "", - "lon": -111.9800033569336, - "mera_cost1": 9999929.2176, + "lon": -111.98, + "mera_cost1": 9999929.217600001, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -50674,13 +50715,13 @@ "module_area": 2.58, "module_aspect_ratio": 2.01, "module_costunits": 0.0, - "module_length": 2.277235165721802, + "module_length": 2.2772351657218015, "module_model": 1.0, "module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W", "module_num_units": 188412.0, "module_power": 0.5307480000000001, "module_total": 33999759.33984001, - "module_width": 1.1329528187670657, + "module_width": 1.1329528187670655, "modulearray_area": 486102.96, "modulearray_power": 99999.29217600002, "modulearray_power_w": 99999292.17600002, @@ -50691,7 +50732,9 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 58.8864933929068, "om_batt_capacity_cost": [ 7.25 ], @@ -50826,7 +50869,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -50860,7 +50903,11 @@ }, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, "snl_a0": 0.9597, @@ -50891,7 +50938,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -50902,7 +50949,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -50914,14 +50961,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -50958,9 +51005,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -50991,7 +51038,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 1620343.2000000005, + "subarray1_land_area": 1620343.2000000003, "subarray1_mismatch_loss": 2.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 28.0, @@ -51065,7 +51112,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 1.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 4.554470331443603, + "subarray1_ui_length_side": 2.2772351657218015, "subarray1_ui_nmodules": 188412.0, "subarray1_ui_nrows": 6729.0, "subarray1_ui_row_spacing": 15.181567771478676, @@ -51151,7 +51198,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 1.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 2.277235165721802, + "subarray2_ui_length_side": 2.2772351657218015, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 7.590783885739338, @@ -51237,7 +51284,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 1.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 2.277235165721802, + "subarray3_ui_length_side": 2.2772351657218015, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 7.590783885739338, @@ -51323,12 +51370,16 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 1.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 2.277235165721802, + "subarray4_ui_length_side": 2.2772351657218015, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 7.590783885739338, - "subtotal_direct": 173459393.66952006, + "subtotal_direct": 173459393.66952003, "system_capacity": 99999.29217600002, + "system_itc_basis_cost": 113413206.80458191, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 58.8864933929068, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -51337,7 +51388,7 @@ "tax_investor_preflip_tax_percent": 98.0, "tod_library": "Uniform Dispatch", "total_battery_indirect_cost": 999992.9217600002, - "total_direct_cost": 178663175.47960565, + "total_direct_cost": 178663175.47960563, "total_indirect_cost": 4999964.6088000009, "total_installed_cost": 192596298.8623859, "total_inverter_capacity": 75215.82, @@ -51345,7 +51396,7 @@ "total_module_area": 486102.96, "total_modules": 188412.0, "total_system_indirect_cost": 3999971.68704, - "total_system_installed_cost": 113413206.80458193, + "total_system_installed_cost": 113413206.80458191, "transformer_load_loss": 0.0, "transformer_no_load_loss": 0.0, "transmission_loss": 0.0, @@ -51363,6 +51414,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 9.959203353786e-312, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, diff --git a/deploy/runtime/defaults/PV Battery_Commercial.json b/deploy/runtime/defaults/PV Battery_Commercial.json index 84919373e..7c5c27be3 100644 --- a/deploy/runtime/defaults/PV Battery_Commercial.json +++ b/deploy/runtime/defaults/PV Battery_Commercial.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -9503,7 +9503,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "analysis_period": 25.0, "analysis_period_warning": "No messages.", "annual_albedo": 0.1839506853933204, @@ -18343,7 +18343,7 @@ "batt_cell_power_charge_max": 2.0, "batt_cell_power_discharge_max": 2.0, "batt_chem": 1.0, - "batt_computed_bank_capacity": 1200.54312, + "batt_computed_bank_capacity": 1200.5431199999999, "batt_computed_series": 126.0, "batt_computed_stacks_series": 1.0, "batt_computed_strings": 1064.0, @@ -18400,6 +18400,10 @@ "batt_h_to_ambient": 7.5, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 484498.714707, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 33.68365210696558, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -19317,7 +19321,7 @@ 0.0 ], "batt_mass": 17150.615999999998, - "batt_max_power": 300.13578, + "batt_max_power": 300.13577999999998, "batt_maximum_SOC": 95.0, "batt_meter_position": 0.0, "batt_minimum_SOC": 30.0, @@ -19325,9 +19329,9 @@ "batt_minimum_outage_SOC": 10.0, "batt_num_cells": 134064.0, "batt_power_charge_max_kwac": 312.64143749999996, - "batt_power_charge_max_kwdc": 300.13578, + "batt_power_charge_max_kwdc": 300.13577999999998, "batt_power_discharge_max_kwac": 288.1303487999999, - "batt_power_discharge_max_kwdc": 300.13578, + "batt_power_discharge_max_kwdc": 300.13577999999998, "batt_pv_ac_forecast": [ 0.0 ], @@ -28166,7 +28170,7 @@ "batt_ui_bank_voltage": 501.48, "batt_ui_cell_voltage": 3.98, "batt_ui_inverter_eff": 98.69094035671238, - "batt_ui_nominal_bank_power": 300.13578, + "batt_ui_nominal_bank_power": 300.13577999999998, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, "batt_user_specified_weather_file_peak_shaving": "", @@ -28178,15 +28182,15 @@ 0.0 ] ], - "batt_volume": 14.64076975609756, - "battery_energy": 1200.54312, - "battery_energy_kwh": 1200.54312, + "batt_volume": 14.640769756097559, + "battery_energy": 1200.5431199999999, + "battery_energy_kwh": 1200.5431199999999, "battery_indirect_cost_percent": 20.0, "battery_losses_shown": 0.0, "battery_per_kW": 667.0, "battery_per_kWh": 184.0, - "battery_power": 300.13578, - "battery_power_kw": 300.13578, + "battery_power": 300.13577999999998, + "battery_power_kw": 300.13577999999998, "battery_thermal_shown": 0.0, "battery_total": 421090.49934, "battery_total_cost_lcos": 484498.714707, @@ -55111,11 +55115,40 @@ "degradation": [ 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 953880.6901402804, + 66.31634789303442, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 484498.714707, + 33.68365210696558, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_en_basis_mat": 1.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -55821,7 +55854,7 @@ "engr_fixed": 0.0, "engr_per_watt": 0.3, "engr_percent": 0.0, - "engr_total": 167185.62000000006, + "engr_total": 167185.62000000003, "escal_belpe": [ 0.0 ], @@ -64889,8 +64922,8 @@ "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -66765,7 +66798,7 @@ "inv_snl_c2": -0.000791432, "inv_snl_c3": -0.000320828, "inv_snl_eff_cec": 98.69094035671238, - "inv_snl_eff_euro": 98.57668151849669, + "inv_snl_eff_euro": 98.57668151849667, "inv_snl_idcmax": 213.33, "inv_snl_mppt_hi": 1300.0, "inv_snl_mppt_low": 860.0, @@ -66822,6 +66855,13 @@ "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -66835,6 +66875,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -66860,7 +66901,7 @@ "landprep_per_watt": 0.0, "landprep_percent": 0.0, "landprep_total": 0.0, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lbl_btm_dispatch_message": "", @@ -84407,7 +84448,7 @@ ], "loan_rate": 7.0, "loan_term": 25.0, - "lon": -111.9800033569336, + "lon": -111.98, "module_area": 2.58, "module_aspect_ratio": 1.7, "module_costunits": 0.0, @@ -84440,7 +84481,9 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "normalize_to_utility_bill": 0.0, "om_batt_capacity_cost": [ 5.25 @@ -84448,7 +84491,7 @@ "om_batt_fixed_cost": [ 0.0 ], - "om_batt_nameplate": 1200.54312, + "om_batt_nameplate": 1200.5431199999999, "om_batt_replacement_cost": [ 280.0 ], @@ -84581,7 +84624,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -84614,6 +84657,8 @@ "DATA": "" }, "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, @@ -84645,7 +84690,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -84656,7 +84701,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -84668,14 +84713,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -84711,9 +84756,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -84816,7 +84861,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 0.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 4.188555837039779, + "subarray1_ui_length_side": 2.0942779185198896, "subarray1_ui_nmodules": 1050.0, "subarray1_ui_nrows": 42.0, "subarray1_ui_row_spacing": 13.961852790132597, @@ -84902,7 +84947,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 0.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 1.2319281873646409, + "subarray2_ui_length_side": 2.0942779185198896, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 4.10642729121547, @@ -85080,10 +85125,14 @@ "subarray4_ui_row_spacing": 6.980926395066298, "subtotal_direct": 1123270.1033400002, "system_capacity": 557.2854, + "system_itc_basis_cost": 953880.6901402804, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 66.31634789303442, "system_use_lifetime_output": 1.0, "total_battery_indirect_cost": 42353.690400000014, - "total_direct_cost": 1168200.9074736005, - "total_indirect_cost": 211768.45200000009, + "total_direct_cost": 1168200.9074736003, + "total_indirect_cost": 211768.45200000006, "total_installed_cost": 1438379.4048472804, "total_inverter_capacity": 453.994, "total_land_area": 2.231359622027943, @@ -85098,7 +85147,7 @@ "ui_ac_capacity": 0.453994, "ui_annual_load": 0.0, "ui_array_land_area_acres": 2.231359622027943, - "ui_array_land_area_ha": 0.9030005957094932, + "ui_array_land_area_ha": 0.9030005957094931, "ui_array_land_area_multiplier": 1.0, "ui_aspect_ratio": 1.7, "ui_batt_life_model": 0.0, @@ -85116,7 +85165,7 @@ "ui_net_capital_cost": 1438379.4048472804, "ui_pv_capacity": 557.2854, "ui_step_minutes": 60.0, - "ui_total_land_area_ha": 0.9030005957094932, + "ui_total_land_area_ha": 0.9030005957094931, "ui_total_module_area": 2709.0, "ui_total_module_area_acres": 0.6694078866083828, "ui_total_module_area_ha": 0.2709, diff --git a/deploy/runtime/defaults/PV Battery_Host Developer.json b/deploy/runtime/defaults/PV Battery_Host Developer.json index f62e3541f..0d0b394a7 100644 --- a/deploy/runtime/defaults/PV Battery_Host Developer.json +++ b/deploy/runtime/defaults/PV Battery_Host Developer.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -9503,7 +9503,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "analysis_period": 25.0, "analysis_period_warning": "No messages.", "annual_albedo": 0.1839506853933204, @@ -18343,7 +18343,7 @@ "batt_cell_power_charge_max": 2.0, "batt_cell_power_discharge_max": 2.0, "batt_chem": 1.0, - "batt_computed_bank_capacity": 1200.54312, + "batt_computed_bank_capacity": 1200.5431199999999, "batt_computed_series": 126.0, "batt_computed_stacks_series": 1.0, "batt_computed_strings": 1064.0, @@ -18400,6 +18400,10 @@ "batt_h_to_ambient": 7.5, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 484498.714707, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 33.68365210696558, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -19317,7 +19321,7 @@ 0.0 ], "batt_mass": 17150.615999999998, - "batt_max_power": 300.13578, + "batt_max_power": 300.13577999999998, "batt_maximum_SOC": 95.0, "batt_meter_position": 0.0, "batt_minimum_SOC": 30.0, @@ -19325,9 +19329,9 @@ "batt_minimum_outage_SOC": 10.0, "batt_num_cells": 134064.0, "batt_power_charge_max_kwac": 312.64143749999996, - "batt_power_charge_max_kwdc": 300.13578, + "batt_power_charge_max_kwdc": 300.13577999999998, "batt_power_discharge_max_kwac": 288.1303487999999, - "batt_power_discharge_max_kwdc": 300.13578, + "batt_power_discharge_max_kwdc": 300.13577999999998, "batt_pv_ac_forecast": [ 0.0 ], @@ -28166,7 +28170,7 @@ "batt_ui_bank_voltage": 501.48, "batt_ui_cell_voltage": 3.98, "batt_ui_inverter_eff": 98.69094035671238, - "batt_ui_nominal_bank_power": 300.13578, + "batt_ui_nominal_bank_power": 300.13577999999998, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, "batt_user_specified_weather_file_peak_shaving": "", @@ -28178,15 +28182,15 @@ 0.0 ] ], - "batt_volume": 14.64076975609756, - "battery_energy": 1200.54312, - "battery_energy_kwh": 1200.54312, + "batt_volume": 14.640769756097559, + "battery_energy": 1200.5431199999999, + "battery_energy_kwh": 1200.5431199999999, "battery_indirect_cost_percent": 20.0, "battery_losses_shown": 0.0, "battery_per_kW": 667.0, "battery_per_kWh": 184.0, - "battery_power": 300.13578, - "battery_power_kw": 300.13578, + "battery_power": 300.13577999999998, + "battery_power_kw": 300.13577999999998, "battery_thermal_shown": 0.0, "battery_total": 421090.49934, "battery_total_cost_lcos": 484498.714707, @@ -55160,33 +55164,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 953880.6901402804, + 66.31634789303442, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 484498.714707, + 33.68365210696558, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -55194,6 +55226,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -65308,7 +65341,7 @@ "engr_fixed": 0.0, "engr_per_watt": 0.3, "engr_percent": 0.0, - "engr_total": 167185.62000000006, + "engr_total": 167185.62000000003, "equip1_reserve_cost": 0.1, "equip1_reserve_freq": 15.0, "equip2_reserve_cost": 0.0, @@ -74104,7 +74137,7 @@ "grid_per_watt": 0.05, "grid_percent": 0.0, "grid_total": 27864.270000000008, - "host_nominal_discount_rate": 9.060000000000004, + "host_nominal_discount_rate": 9.060000000000003, "host_real_discount_rate": 6.4, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, @@ -74388,8 +74421,8 @@ "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -76264,7 +76297,7 @@ "inv_snl_c2": -0.000791432, "inv_snl_c3": -0.000320828, "inv_snl_eff_cec": 98.69094035671238, - "inv_snl_eff_euro": 98.57668151849669, + "inv_snl_eff_euro": 98.57668151849667, "inv_snl_idcmax": 213.33, "inv_snl_mppt_hi": 1300.0, "inv_snl_mppt_low": 860.0, @@ -76321,6 +76354,13 @@ "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 484498.714707, + "itc_basis_cost_capex_sta": 484498.714707, + "itc_basis_cost_percent_fed": 33.68365210696558, + "itc_basis_cost_percent_sta": 33.68365210696558, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 33.68365210696558, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -76334,6 +76374,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -76359,7 +76400,7 @@ "landprep_per_watt": 0.0, "landprep_percent": 0.0, "landprep_total": 0.0, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lbl_btm_dispatch_message": "", @@ -94542,7 +94583,7 @@ 0.0 ], "loan_moratorium": 0.0, - "lon": -111.9800033569336, + "lon": -111.98, "mera_cost1": 55728.54, "mera_cost2": 0.0, "mera_cost3": 0.0, @@ -94583,7 +94624,9 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 66.31634789303442, "normalize_to_utility_bill": 0.0, "om_batt_capacity_cost": [ 5.25 @@ -94591,7 +94634,7 @@ "om_batt_fixed_cost": [ 0.0 ], - "om_batt_nameplate": 1200.54312, + "om_batt_nameplate": 1200.5431199999999, "om_batt_replacement_cost": [ 280.0 ], @@ -94732,7 +94775,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -94767,7 +94810,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, "snl_a0": 0.9597, @@ -94798,7 +94845,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -94809,7 +94856,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -94821,14 +94868,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -94865,9 +94912,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -94971,7 +95018,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 0.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 4.188555837039779, + "subarray1_ui_length_side": 2.0942779185198896, "subarray1_ui_nmodules": 1050.0, "subarray1_ui_nrows": 42.0, "subarray1_ui_row_spacing": 13.961852790132597, @@ -95235,13 +95282,17 @@ "subarray4_ui_row_spacing": 6.980926395066298, "subtotal_direct": 1123270.1033400002, "system_capacity": 557.2854, + "system_itc_basis_cost": 953880.6901402804, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 66.31634789303442, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, "tod_library": "Uniform Dispatch", "total_battery_indirect_cost": 42353.690400000014, - "total_direct_cost": 1168200.9074736005, - "total_indirect_cost": 211768.45200000009, + "total_direct_cost": 1168200.9074736003, + "total_indirect_cost": 211768.45200000006, "total_installed_cost": 1438379.4048472804, "total_inverter_capacity": 453.994, "total_land_area": 2.231359622027943, @@ -95256,7 +95307,7 @@ "ui_ac_capacity": 0.453994, "ui_annual_load": 0.0, "ui_array_land_area_acres": 2.231359622027943, - "ui_array_land_area_ha": 0.9030005957094932, + "ui_array_land_area_ha": 0.9030005957094931, "ui_array_land_area_multiplier": 1.0, "ui_aspect_ratio": 1.7, "ui_batt_life_model": 0.0, @@ -95267,12 +95318,19 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, "ui_land_area_per_mw": 0.0, "ui_pv_capacity": 557.2854, "ui_step_minutes": 60.0, - "ui_total_land_area_ha": 0.9030005957094932, + "ui_total_land_area_ha": 0.9030005957094931, "ui_total_module_area": 2709.0, "ui_total_module_area_acres": 0.6694078866083828, "ui_total_module_area_ha": 0.2709, diff --git a/deploy/runtime/defaults/PV Battery_Leveraged Partnership Flip.json b/deploy/runtime/defaults/PV Battery_Leveraged Partnership Flip.json index fbc55c835..fe7dd6f99 100644 --- a/deploy/runtime/defaults/PV Battery_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/PV Battery_Leveraged Partnership Flip.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -9503,7 +9503,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "analysis_period": 25.0, "analysis_period_warning": "No messages.", "annual_albedo": 0.1839506853933204, @@ -9523,7 +9523,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -18407,6 +18407,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 79183092.05780399, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 41.1135066070932, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -19419,7 +19423,7 @@ "bos_equip_fixed": 0.0, "bos_equip_perarea": 0.0, "bos_equip_perwatt": 0.32, - "bos_equip_total": 31999773.49632001, + "bos_equip_total": 31999773.496320007, "calculate_bifacial_electrical_mismatch": 1.0, "calculate_rack_shading": 0.0, "calculated_dcac_ratio": 1.329498131855772, @@ -19569,7 +19573,7 @@ 0.0 ] ], - "capex_table_total_installed_ac_cost": 24821220.6, + "capex_table_total_installed_ac_cost": 24821220.599999999, "capex_table_total_installed_batt_cost": 190080241.02144, "capex_table_total_installed_dc_cost": 68999511.60144, "capex_table_total_installed_land_cost": 0.0, @@ -19620,8 +19624,8 @@ "cec_i_sc_ref": 13.71, "cec_is_bifacial": 1.0, "cec_material": "Mono-c-Si", - "cec_module_length": 2.277235165721802, - "cec_module_width": 1.1329528187670657, + "cec_module_length": 2.2772351657218015, + "cec_module_width": 1.1329528187670655, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, "cec_n_s": 72.0, @@ -28847,33 +28851,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 113413206.80458191, + 58.8864933929068, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 79183092.05780399, + 41.1135066070932, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -28881,6 +28913,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -48047,14 +48080,14 @@ "install_margin_perarea": 0.0, "install_margin_perwatt": 0.13, "install_margin_total": 12999907.982880002, - "installed_per_capacity": 1.9259766211486176, + "installed_per_capacity": 1.9259766211486178, "insurance_rate": 0.0, "inv_cec_cg_c0": -0.000003, "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -49980,12 +50013,19 @@ "inverter_model": 0.0, "inverter_num_units": 30.0, "inverter_power": 2507.194, - "inverter_total": 2999978.765280001, + "inverter_total": 2999978.7652800006, "inverterarray_power": 75215.81999999999, "inverterarray_power_w": 75215819.99999999, "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 79183092.05780399, + "itc_basis_cost_capex_sta": 79183092.05780399, + "itc_basis_cost_percent_fed": 41.1135066070932, + "itc_basis_cost_percent_sta": 41.1135066070932, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 41.1135066070932, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -49999,6 +50039,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -50025,7 +50066,7 @@ "landprep_per_watt": 0.01, "landprep_percent": 0.0, "landprep_total": 999992.9217600002, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lbl_fom_dispatch_message": "", @@ -50673,8 +50714,8 @@ "library_folder_list": "x", "library_paths": "", "loan_moratorium": 0.0, - "lon": -111.9800033569336, - "mera_cost1": 9999929.2176, + "lon": -111.98, + "mera_cost1": 9999929.217600001, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -50683,13 +50724,13 @@ "module_area": 2.58, "module_aspect_ratio": 2.01, "module_costunits": 0.0, - "module_length": 2.277235165721802, + "module_length": 2.2772351657218015, "module_model": 1.0, "module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W", "module_num_units": 188412.0, "module_power": 0.5307480000000001, "module_total": 33999759.33984001, - "module_width": 1.1329528187670657, + "module_width": 1.1329528187670655, "modulearray_area": 486102.96, "modulearray_power": 99999.29217600002, "modulearray_power_w": 99999292.17600002, @@ -50700,7 +50741,9 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 58.8864933929068, "om_batt_capacity_cost": [ 7.25 ], @@ -50836,7 +50879,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -50871,7 +50914,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, "snl_a0": 0.9597, @@ -50902,7 +50949,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -50913,7 +50960,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -50925,14 +50972,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -50969,9 +51016,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -51000,7 +51047,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 1620343.2000000005, + "subarray1_land_area": 1620343.2000000003, "subarray1_mismatch_loss": 2.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 28.0, @@ -51074,7 +51121,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 1.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 4.554470331443603, + "subarray1_ui_length_side": 2.2772351657218015, "subarray1_ui_nmodules": 188412.0, "subarray1_ui_nrows": 6729.0, "subarray1_ui_row_spacing": 15.181567771478676, @@ -51160,7 +51207,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 1.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 2.277235165721802, + "subarray2_ui_length_side": 2.2772351657218015, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 7.590783885739338, @@ -51246,7 +51293,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 1.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 2.277235165721802, + "subarray3_ui_length_side": 2.2772351657218015, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 7.590783885739338, @@ -51332,12 +51379,16 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 1.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 2.277235165721802, + "subarray4_ui_length_side": 2.2772351657218015, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 7.590783885739338, - "subtotal_direct": 173459393.66952006, + "subtotal_direct": 173459393.66952003, "system_capacity": 99999.29217600002, + "system_itc_basis_cost": 113413206.80458191, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 58.8864933929068, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -51348,7 +51399,7 @@ "term_tenor": 18.0, "tod_library": "Uniform Dispatch", "total_battery_indirect_cost": 999992.9217600002, - "total_direct_cost": 178663175.47960565, + "total_direct_cost": 178663175.47960563, "total_indirect_cost": 4999964.6088000009, "total_installed_cost": 192596298.8623859, "total_inverter_capacity": 75215.82, @@ -51356,7 +51407,7 @@ "total_module_area": 486102.96, "total_modules": 188412.0, "total_system_indirect_cost": 3999971.68704, - "total_system_installed_cost": 113413206.80458193, + "total_system_installed_cost": 113413206.80458191, "transformer_load_loss": 0.0, "transformer_no_load_loss": 0.0, "transmission_loss": 0.0, @@ -51374,6 +51425,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 9.959203353786e-312, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, diff --git a/deploy/runtime/defaults/PV Battery_Merchant Plant.json b/deploy/runtime/defaults/PV Battery_Merchant Plant.json index e708cefb6..3d9f86c0e 100644 --- a/deploy/runtime/defaults/PV Battery_Merchant Plant.json +++ b/deploy/runtime/defaults/PV Battery_Merchant Plant.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -9503,7 +9503,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "analysis_period": 25.0, "analysis_period_warning": "No messages.", "annual_albedo": 0.1839506853933204, @@ -9523,7 +9523,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -18407,6 +18407,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 79183092.05780399, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 41.1135066070932, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -19419,7 +19423,7 @@ "bos_equip_fixed": 0.0, "bos_equip_perarea": 0.0, "bos_equip_perwatt": 0.32, - "bos_equip_total": 31999773.49632001, + "bos_equip_total": 31999773.496320007, "calculate_bifacial_electrical_mismatch": 1.0, "calculate_rack_shading": 0.0, "calculated_dcac_ratio": 1.329498131855772, @@ -19577,7 +19581,7 @@ 0.0 ] ], - "capex_table_total_installed_ac_cost": 24821220.6, + "capex_table_total_installed_ac_cost": 24821220.599999999, "capex_table_total_installed_batt_cost": 190080241.02144, "capex_table_total_installed_dc_cost": 68999511.60144, "capex_table_total_installed_land_cost": 0.0, @@ -19628,8 +19632,8 @@ "cec_i_sc_ref": 13.71, "cec_is_bifacial": 1.0, "cec_material": "Mono-c-Si", - "cec_module_length": 2.277235165721802, - "cec_module_width": 1.1329528187670657, + "cec_module_length": 2.2772351657218015, + "cec_module_width": 1.1329528187670655, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, "cec_n_s": 72.0, @@ -19705,7 +19709,7 @@ ], "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, - "cp_system_nameplate": 99.999292176, + "cp_system_nameplate": 99.99929217600001, "dc_adjust": 0.0, "dc_adjust_constant": 0.0, "dc_adjust_en_periods": 0.0, @@ -28861,33 +28865,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 113413206.80458191, + 58.8864933929068, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 79183092.05780399, + 41.1135066070932, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -28895,6 +28927,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -38653,14 +38686,14 @@ "install_margin_perarea": 0.0, "install_margin_perwatt": 0.13, "install_margin_total": 12999907.982880002, - "installed_per_capacity": 1.9259766211486176, + "installed_per_capacity": 1.9259766211486178, "insurance_rate": 0.0, "inv_cec_cg_c0": -0.000003, "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -40586,12 +40619,19 @@ "inverter_model": 0.0, "inverter_num_units": 30.0, "inverter_power": 2507.194, - "inverter_total": 2999978.765280001, + "inverter_total": 2999978.7652800006, "inverterarray_power": 75215.81999999999, "inverterarray_power_w": 75215819.99999999, "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 79183092.05780399, + "itc_basis_cost_capex_sta": 79183092.05780399, + "itc_basis_cost_percent_fed": 41.1135066070932, + "itc_basis_cost_percent_sta": 41.1135066070932, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 41.1135066070932, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -40605,6 +40645,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -40631,7 +40672,7 @@ "landprep_per_watt": 0.01, "landprep_percent": 0.0, "landprep_total": 999992.9217600002, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lbl_fom_dispatch_message": "", @@ -40642,8 +40683,8 @@ "library_folder_list": "x", "library_paths": "", "loan_moratorium": 0.0, - "lon": -111.9800033569336, - "mera_cost1": 9999929.2176, + "lon": -111.98, + "mera_cost1": 9999929.217600001, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -40652,13 +40693,13 @@ "module_area": 2.58, "module_aspect_ratio": 2.01, "module_costunits": 0.0, - "module_length": 2.277235165721802, + "module_length": 2.2772351657218015, "module_model": 1.0, "module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W", "module_num_units": 188412.0, "module_power": 0.5307480000000001, "module_total": 33999759.33984001, - "module_width": 1.1329528187670657, + "module_width": 1.1329528187670655, "modulearray_area": 486102.96, "modulearray_power": 99999.29217600002, "modulearray_power_w": 99999292.17600002, @@ -697792,7 +697833,9 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 58.8864933929068, "om_batt_capacity_cost": [ 7.25 ], @@ -697923,7 +697966,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -697958,7 +698001,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, "snl_a0": 0.9597, @@ -697989,7 +698036,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -698000,7 +698047,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -698012,14 +698059,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -698055,9 +698102,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -698086,7 +698133,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 1620343.2000000005, + "subarray1_land_area": 1620343.2000000003, "subarray1_mismatch_loss": 2.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 28.0, @@ -698160,7 +698207,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 1.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 4.554470331443603, + "subarray1_ui_length_side": 2.2772351657218015, "subarray1_ui_nmodules": 188412.0, "subarray1_ui_nrows": 6729.0, "subarray1_ui_row_spacing": 15.181567771478676, @@ -698246,7 +698293,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 1.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 2.277235165721802, + "subarray2_ui_length_side": 2.2772351657218015, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 7.590783885739338, @@ -698332,7 +698379,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 1.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 2.277235165721802, + "subarray3_ui_length_side": 2.2772351657218015, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 7.590783885739338, @@ -698418,17 +698465,21 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 1.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 2.277235165721802, + "subarray4_ui_length_side": 2.2772351657218015, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 7.590783885739338, - "subtotal_direct": 173459393.66952006, + "subtotal_direct": 173459393.66952003, "system_capacity": 99999.29217600002, + "system_itc_basis_cost": 113413206.80458191, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 58.8864933929068, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, "total_battery_indirect_cost": 999992.9217600002, - "total_direct_cost": 178663175.47960565, + "total_direct_cost": 178663175.47960563, "total_indirect_cost": 4999964.6088000009, "total_installed_cost": 192596298.8623859, "total_inverter_capacity": 75215.82, @@ -698436,7 +698487,7 @@ "total_module_area": 486102.96, "total_modules": 188412.0, "total_system_indirect_cost": 3999971.68704, - "total_system_installed_cost": 113413206.80458193, + "total_system_installed_cost": 113413206.80458191, "transformer_load_loss": 0.0, "transformer_no_load_loss": 0.0, "transmission_loss": 0.0, @@ -698454,6 +698505,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 9.959203353786e-312, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, diff --git a/deploy/runtime/defaults/PV Battery_Residential.json b/deploy/runtime/defaults/PV Battery_Residential.json index 2f31e3e84..889acfbb0 100644 --- a/deploy/runtime/defaults/PV Battery_Residential.json +++ b/deploy/runtime/defaults/PV Battery_Residential.json @@ -16,11 +16,11 @@ "6par_imp": 11.81, "6par_is_bifacial": 0.0, "6par_isc": 13.06, - "6par_module_length": 1.8130085493455344, + "6par_module_length": 1.8130085493455346, "6par_module_name": "Maxeon Solar Technologies Ltd. SPR-MAX3-400-COM-R (from CEC database)", "6par_module_width": 1.0479818204309448, "6par_mounting": 0.0, - "6par_mpeff": 21.07152631578948, + "6par_mpeff": 21.071526315789478, "6par_nser": 112.0, "6par_pmp": 400.359, "6par_result_Adj": 10.2786, @@ -18422,9 +18422,9 @@ "batt_computed_stacks_series": 1.0, "batt_computed_strings": 107.0, "batt_computed_voltage": 51.74, - "batt_current_charge_max": 96.3, + "batt_current_charge_max": 96.30000000000001, "batt_current_choice": 1.0, - "batt_current_discharge_max": 96.3, + "batt_current_discharge_max": 96.30000000000001, "batt_custom_dispatch": [ 0.0 ], @@ -18474,6 +18474,10 @@ "batt_h_to_ambient": 7.5, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 10144.4167686, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 24.907818766395967, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -19390,7 +19394,7 @@ 0.0, 0.0 ], - "batt_mass": 177.9486428571429, + "batt_mass": 177.94864285714287, "batt_max_power": 4.982562000000001, "batt_maximum_SOC": 95.0, "batt_meter_position": 0.0, @@ -19456,7 +19460,7 @@ "batt_size_choice": 0.0, "batt_specific_energy_per_mass": 70.0, "batt_specific_energy_per_volume": 82.0, - "batt_surface_area": 1.7081938826471877, + "batt_surface_area": 1.7081938826471875, "batt_target_choice": 0.0, "batt_target_power": [ 1.0, @@ -28239,7 +28243,7 @@ "batt_type": 5.0, "batt_ui_bank_voltage": 51.74, "batt_ui_cell_voltage": 3.98, - "batt_ui_inverter_eff": 97.33435924339612, + "batt_ui_inverter_eff": 97.33435924339611, "batt_ui_nominal_bank_power": 4.982562000000001, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, @@ -28423,7 +28427,7 @@ "cec_bifacial_ground_clearance_height": 1.0, "cec_bifacial_transmission_factor": 0.013, "cec_bifaciality": 0.7, - "cec_eff": 21.07152631578948, + "cec_eff": 21.071526315789478, "cec_gamma_pmp": -0.28, "cec_gap_spacing": 0.05, "cec_heat_transfer": 0.0, @@ -28434,7 +28438,7 @@ "cec_i_sc_ref": 13.06, "cec_is_bifacial": 0.0, "cec_material": "Mono-c-Si", - "cec_module_length": 1.8130085493455344, + "cec_module_length": 1.8130085493455346, "cec_module_width": 1.0479818204309448, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, @@ -55149,6 +55153,14 @@ "degradation": [ 0.0 ], + "depr_basis_mat": [ + [ + NaN + ] + ], + "depr_en_basis_mat": 0.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "desired_dcac_ratio": 1.2, "desired_size": 4.0, "dispatch_manual_btm_discharge_to_grid": [ @@ -66805,7 +66817,7 @@ "inv_snl_c1": 0.0000337399, "inv_snl_c2": 0.00334072, "inv_snl_c3": 0.00252878, - "inv_snl_eff_cec": 97.33435924339612, + "inv_snl_eff_cec": 97.33435924339611, "inv_snl_eff_euro": 97.18196877409598, "inv_snl_idcmax": 20.7493, "inv_snl_mppt_hi": 480.0, @@ -66856,13 +66868,18 @@ "inverter_count": 1.0, "inverter_model": 0.0, "inverter_num_units": 1.0, - "inverter_power": 7.560000000000001, + "inverter_power": 7.5600000000000009, "inverter_total": 2882.5848, - "inverterarray_power": 7.560000000000001, + "inverterarray_power": 7.5600000000000009, "inverterarray_power_w": 7560.000000000001, "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -66876,6 +66893,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -66901,7 +66919,7 @@ "landprep_per_watt": 0.0, "landprep_percent": 0.0, "landprep_total": 0.0, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lbl_btm_dispatch_message": "", @@ -84461,16 +84479,16 @@ "loan_amount": 40727.8407786, "loan_rate": 7.0, "loan_term": 25.0, - "lon": -111.9800033569336, + "lon": -111.98, "market": 0.0, "module_area": 1.9, "module_aspect_ratio": 1.73, "module_costunits": 0.0, - "module_length": 1.8130085493455344, + "module_length": 1.8130085493455346, "module_model": 1.0, "module_name": "Maxeon Solar Technologies Ltd. SPR-MAX3-400-COM-R", "module_num_units": 20.0, - "module_power": 0.400359, + "module_power": 0.40035899999999999, "module_total": 3122.8002, "module_width": 1.0479818204309448, "modulearray_area": 38.0, @@ -84496,7 +84514,7 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "normalize_to_utility_bill": 0.0, "om_batt_capacity_cost": [ 15.0 @@ -84637,7 +84655,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -84670,6 +84688,7 @@ "DATA": "" }, "show_cash_incentives": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, @@ -84701,7 +84720,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -84712,7 +84731,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -84724,14 +84743,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -84767,7 +84786,7 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 0.0, - "spe_module_length": 1.8130085493455344, + "spe_module_length": 1.8130085493455346, "spe_module_structure": 0.0, "spe_module_width": 1.0479818204309448, "spe_power": 389.5, @@ -84799,7 +84818,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 126.66666666666669, + "subarray1_land_area": 126.66666666666667, "subarray1_mismatch_loss": 0.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 10.0, @@ -84873,7 +84892,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 0.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 3.626017098691069, + "subarray1_ui_length_side": 1.8130085493455346, "subarray1_ui_nmodules": 20.0, "subarray1_ui_nrows": 2.0, "subarray1_ui_row_spacing": 12.086723662303564, @@ -84959,7 +84978,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 0.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 1.8130085493455344, + "subarray2_ui_length_side": 1.8130085493455346, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 6.043361831151782, @@ -85045,7 +85064,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 0.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 1.8130085493455344, + "subarray3_ui_length_side": 1.8130085493455346, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 6.043361831151782, @@ -85131,23 +85150,27 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 0.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 1.8130085493455344, + "subarray4_ui_length_side": 1.8130085493455346, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 6.043361831151782, "subtotal_direct": 27502.108932000003, "system_capacity": 8.00718, + "system_itc_basis_cost": 30583.424010000002, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 75.09218123360404, "system_use_lifetime_output": 1.0, "total_battery_indirect_cost": 2370.12528, "total_direct_cost": 27502.108932000003, - "total_indirect_cost": 11850.6264, + "total_indirect_cost": 11850.626400000001, "total_installed_cost": 40727.8407786, "total_inverter_capacity": 7.56, "total_land_area": 0.0312999873152683, "total_module_area": 38.0, "total_modules": 20.0, "total_system_indirect_cost": 9480.50112, - "total_system_installed_cost": 30583.42401, + "total_system_installed_cost": 30583.424010000002, "transformer_load_loss": 0.0, "transformer_no_load_loss": 0.0, "transmission_loss": 0.0, diff --git a/deploy/runtime/defaults/PV Battery_Sale Leaseback.json b/deploy/runtime/defaults/PV Battery_Sale Leaseback.json index 975a85a46..6e62f8fce 100644 --- a/deploy/runtime/defaults/PV Battery_Sale Leaseback.json +++ b/deploy/runtime/defaults/PV Battery_Sale Leaseback.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -9503,7 +9503,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "analysis_period": 25.0, "analysis_period_warning": "No messages.", "annual_albedo": 0.1839506853933204, @@ -9523,7 +9523,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -18407,6 +18407,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 79183092.05780399, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 41.1135066070932, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -19419,7 +19423,7 @@ "bos_equip_fixed": 0.0, "bos_equip_perarea": 0.0, "bos_equip_perwatt": 0.32, - "bos_equip_total": 31999773.49632001, + "bos_equip_total": 31999773.496320007, "calculate_bifacial_electrical_mismatch": 1.0, "calculate_rack_shading": 0.0, "calculated_dcac_ratio": 1.329498131855772, @@ -19569,7 +19573,7 @@ 0.0 ] ], - "capex_table_total_installed_ac_cost": 24821220.6, + "capex_table_total_installed_ac_cost": 24821220.599999999, "capex_table_total_installed_batt_cost": 190080241.02144, "capex_table_total_installed_dc_cost": 68999511.60144, "capex_table_total_installed_land_cost": 0.0, @@ -19620,8 +19624,8 @@ "cec_i_sc_ref": 13.71, "cec_is_bifacial": 1.0, "cec_material": "Mono-c-Si", - "cec_module_length": 2.277235165721802, - "cec_module_width": 1.1329528187670657, + "cec_module_length": 2.2772351657218015, + "cec_module_width": 1.1329528187670655, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, "cec_n_s": 72.0, @@ -28842,33 +28846,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 113413206.80458191, + 58.8864933929068, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 79183092.05780399, + 41.1135066070932, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -28876,6 +28908,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -48034,14 +48067,14 @@ "install_margin_perarea": 0.0, "install_margin_perwatt": 0.13, "install_margin_total": 12999907.982880002, - "installed_per_capacity": 1.9259766211486176, + "installed_per_capacity": 1.9259766211486178, "insurance_rate": 0.0, "inv_cec_cg_c0": -0.000003, "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -49967,12 +50000,19 @@ "inverter_model": 0.0, "inverter_num_units": 30.0, "inverter_power": 2507.194, - "inverter_total": 2999978.765280001, + "inverter_total": 2999978.7652800006, "inverterarray_power": 75215.81999999999, "inverterarray_power_w": 75215819.99999999, "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 79183092.05780399, + "itc_basis_cost_capex_sta": 79183092.05780399, + "itc_basis_cost_percent_fed": 41.1135066070932, + "itc_basis_cost_percent_sta": 41.1135066070932, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 41.1135066070932, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -49986,6 +50026,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -50012,7 +50053,7 @@ "landprep_per_watt": 0.01, "landprep_percent": 0.0, "landprep_total": 999992.9217600002, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lbl_fom_dispatch_message": "", @@ -50659,8 +50700,8 @@ "lib_width": 0.0, "library_folder_list": "x", "library_paths": "", - "lon": -111.9800033569336, - "mera_cost1": 9999929.2176, + "lon": -111.98, + "mera_cost1": 9999929.217600001, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -50669,13 +50710,13 @@ "module_area": 2.58, "module_aspect_ratio": 2.01, "module_costunits": 0.0, - "module_length": 2.277235165721802, + "module_length": 2.2772351657218015, "module_model": 1.0, "module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W", "module_num_units": 188412.0, "module_power": 0.5307480000000001, "module_total": 33999759.33984001, - "module_width": 1.1329528187670657, + "module_width": 1.1329528187670655, "modulearray_area": 486102.96, "modulearray_power": 99999.29217600002, "modulearray_power_w": 99999292.17600002, @@ -50686,7 +50727,9 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 58.8864933929068, "om_batt_capacity_cost": [ 7.25 ], @@ -50822,7 +50865,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -50856,7 +50899,11 @@ }, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, "snl_a0": 0.9597, @@ -50887,7 +50934,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -50898,7 +50945,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -50910,14 +50957,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -50954,9 +51001,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -50988,7 +51035,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 1620343.2000000005, + "subarray1_land_area": 1620343.2000000003, "subarray1_mismatch_loss": 2.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 28.0, @@ -51062,7 +51109,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 1.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 4.554470331443603, + "subarray1_ui_length_side": 2.2772351657218015, "subarray1_ui_nmodules": 188412.0, "subarray1_ui_nrows": 6729.0, "subarray1_ui_row_spacing": 15.181567771478676, @@ -51148,7 +51195,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 1.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 2.277235165721802, + "subarray2_ui_length_side": 2.2772351657218015, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 7.590783885739338, @@ -51234,7 +51281,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 1.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 2.277235165721802, + "subarray3_ui_length_side": 2.2772351657218015, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 7.590783885739338, @@ -51320,17 +51367,21 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 1.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 2.277235165721802, + "subarray4_ui_length_side": 2.2772351657218015, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 7.590783885739338, - "subtotal_direct": 173459393.66952006, + "subtotal_direct": 173459393.66952003, "system_capacity": 99999.29217600002, + "system_itc_basis_cost": 113413206.80458191, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 58.8864933929068, "system_use_lifetime_output": 1.0, "tax_investor_required_lease_reserve": 6.0, "tod_library": "Uniform Dispatch", "total_battery_indirect_cost": 999992.9217600002, - "total_direct_cost": 178663175.47960565, + "total_direct_cost": 178663175.47960563, "total_indirect_cost": 4999964.6088000009, "total_installed_cost": 192596298.8623859, "total_inverter_capacity": 75215.82, @@ -51338,7 +51389,7 @@ "total_module_area": 486102.96, "total_modules": 188412.0, "total_system_indirect_cost": 3999971.68704, - "total_system_installed_cost": 113413206.80458193, + "total_system_installed_cost": 113413206.80458191, "transformer_load_loss": 0.0, "transformer_no_load_loss": 0.0, "transmission_loss": 0.0, @@ -51356,6 +51407,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 9.959203353786e-312, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, diff --git a/deploy/runtime/defaults/PV Battery_Single Owner.json b/deploy/runtime/defaults/PV Battery_Single Owner.json index d90e3970c..77ef15441 100644 --- a/deploy/runtime/defaults/PV Battery_Single Owner.json +++ b/deploy/runtime/defaults/PV Battery_Single Owner.json @@ -16,9 +16,9 @@ "6par_imp": 12.82, "6par_is_bifacial": 1.0, "6par_isc": 13.71, - "6par_module_length": 2.277235165721802, + "6par_module_length": 2.2772351657218015, "6par_module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W (from CEC database)", - "6par_module_width": 1.1329528187670657, + "6par_module_width": 1.1329528187670655, "6par_mounting": 0.0, "6par_mpeff": 20.571627906976745, "6par_nser": 72.0, @@ -9503,7 +9503,7 @@ 5.0 ] ], - "alpha_sc_calc": 0.04, + "alpha_sc_calc": 0.039999999999999997, "analysis_period": 25.0, "analysis_period_warning": "No messages.", "annual_albedo": 0.1839506853933204, @@ -9523,7 +9523,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -18407,6 +18407,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 79183092.05780399, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 41.1135066070932, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -19419,7 +19423,7 @@ "bos_equip_fixed": 0.0, "bos_equip_perarea": 0.0, "bos_equip_perwatt": 0.32, - "bos_equip_total": 31999773.49632001, + "bos_equip_total": 31999773.496320007, "calculate_bifacial_electrical_mismatch": 1.0, "calculate_rack_shading": 0.0, "calculated_dcac_ratio": 1.329498131855772, @@ -19569,7 +19573,7 @@ 0.0 ] ], - "capex_table_total_installed_ac_cost": 24821220.6, + "capex_table_total_installed_ac_cost": 24821220.599999999, "capex_table_total_installed_batt_cost": 190080241.02144, "capex_table_total_installed_dc_cost": 68999511.60144, "capex_table_total_installed_land_cost": 0.0, @@ -19620,8 +19624,8 @@ "cec_i_sc_ref": 13.71, "cec_is_bifacial": 1.0, "cec_material": "Mono-c-Si", - "cec_module_length": 2.277235165721802, - "cec_module_width": 1.1329528187670657, + "cec_module_length": 2.2772351657218015, + "cec_module_width": 1.1329528187670655, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, "cec_n_s": 72.0, @@ -19697,7 +19701,7 @@ ], "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, - "cp_system_nameplate": 99.999292176, + "cp_system_nameplate": 99.99929217600001, "dc_adjust": 0.0, "dc_adjust_constant": 0.0, "dc_adjust_en_periods": 0.0, @@ -28853,33 +28857,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 113413206.80458191, + 58.8864933929068, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 79183092.05780399, + 41.1135066070932, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -28887,6 +28919,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -48052,14 +48085,14 @@ "install_margin_perarea": 0.0, "install_margin_perwatt": 0.13, "install_margin_total": 12999907.982880002, - "installed_per_capacity": 1.9259766211486176, + "installed_per_capacity": 1.9259766211486178, "insurance_rate": 0.0, "inv_cec_cg_c0": -0.000003, "inv_cec_cg_c1": -0.000051, "inv_cec_cg_c2": 0.000984, "inv_cec_cg_c3": -0.001508, - "inv_cec_cg_eff_cec": 96.60945631544225, - "inv_cec_cg_eff_euro": 96.18210492215684, + "inv_cec_cg_eff_cec": 96.60945631544223, + "inv_cec_cg_eff_euro": 96.18210492215683, "inv_cec_cg_filename": "", "inv_cec_cg_idcmax": 18.0, "inv_cec_cg_mppt_hi": 480.0, @@ -49985,12 +50018,19 @@ "inverter_model": 0.0, "inverter_num_units": 30.0, "inverter_power": 2507.194, - "inverter_total": 2999978.765280001, + "inverter_total": 2999978.7652800006, "inverterarray_power": 75215.81999999999, "inverterarray_power_w": 75215819.99999999, "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 79183092.05780399, + "itc_basis_cost_capex_sta": 79183092.05780399, + "itc_basis_cost_percent_fed": 41.1135066070932, + "itc_basis_cost_percent_sta": 41.1135066070932, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 41.1135066070932, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -50004,6 +50044,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -50030,7 +50071,7 @@ "landprep_per_watt": 0.01, "landprep_percent": 0.0, "landprep_total": 999992.9217600002, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lbl_fom_dispatch_message": "", @@ -50678,8 +50719,8 @@ "library_folder_list": "x", "library_paths": "", "loan_moratorium": 0.0, - "lon": -111.9800033569336, - "mera_cost1": 9999929.2176, + "lon": -111.98, + "mera_cost1": 9999929.217600001, "mera_cost2": 0.0, "mera_cost3": 0.0, "mera_name1": "Replacement Reserve 1", @@ -50688,13 +50729,13 @@ "module_area": 2.58, "module_aspect_ratio": 2.01, "module_costunits": 0.0, - "module_length": 2.277235165721802, + "module_length": 2.2772351657218015, "module_model": 1.0, "module_name": "Aptos Solar Technology LLC DNA-144-BF10-530W", "module_num_units": 188412.0, "module_power": 0.5307480000000001, "module_total": 33999759.33984001, - "module_width": 1.1329528187670657, + "module_width": 1.1329528187670655, "modulearray_area": 486102.96, "modulearray_power": 99999.29217600002, "modulearray_power_w": 99999292.17600002, @@ -50705,7 +50746,9 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 58.8864933929068, "om_batt_capacity_cost": [ 7.25 ], @@ -50844,7 +50887,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -50879,7 +50922,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sky_model": 2.0, "snl_a": -3.62, "snl_a0": 0.9597, @@ -50910,7 +50957,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -50921,7 +50968,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -50933,14 +50980,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -50977,9 +51024,9 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 1.0, - "spe_module_length": 2.277235165721802, + "spe_module_length": 2.2772351657218015, "spe_module_structure": 1.0, - "spe_module_width": 1.1329528187670657, + "spe_module_width": 1.1329528187670655, "spe_power": 528.9, "spe_rad0": 200.0, "spe_rad1": 400.0, @@ -51008,7 +51055,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 1620343.2000000005, + "subarray1_land_area": 1620343.2000000003, "subarray1_mismatch_loss": 2.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 28.0, @@ -51082,7 +51129,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 1.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 2.265905637534131, + "subarray1_ui_length_side": 2.2772351657218015, "subarray1_ui_nmodules": 188412.0, "subarray1_ui_nrows": 6729.0, "subarray1_ui_row_spacing": 7.553018791780437, @@ -51168,7 +51215,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 1.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 2.277235165721802, + "subarray2_ui_length_side": 2.2772351657218015, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 7.590783885739338, @@ -51254,7 +51301,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 1.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 2.277235165721802, + "subarray3_ui_length_side": 2.2772351657218015, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 7.590783885739338, @@ -51340,18 +51387,22 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 1.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 2.277235165721802, + "subarray4_ui_length_side": 2.2772351657218015, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 7.590783885739338, - "subtotal_direct": 173459393.66952006, + "subtotal_direct": 173459393.66952003, "system_capacity": 99999.29217600002, + "system_itc_basis_cost": 113413206.80458191, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 58.8864933929068, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, "tod_library": "Uniform Dispatch", "total_battery_indirect_cost": 999992.9217600002, - "total_direct_cost": 178663175.47960565, + "total_direct_cost": 178663175.47960563, "total_indirect_cost": 4999964.6088000009, "total_installed_cost": 192596298.8623859, "total_inverter_capacity": 75215.82, @@ -51359,7 +51410,7 @@ "total_module_area": 486102.96, "total_modules": 188412.0, "total_system_indirect_cost": 3999971.68704, - "total_system_installed_cost": 113413206.80458193, + "total_system_installed_cost": 113413206.80458191, "transformer_load_loss": 0.0, "transformer_no_load_loss": 0.0, "transmission_loss": 0.0, @@ -51377,6 +51428,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 9.959203353786e-312, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, diff --git a/deploy/runtime/defaults/PV Battery_Third Party.json b/deploy/runtime/defaults/PV Battery_Third Party.json index a320ca242..eb4ec8a64 100644 --- a/deploy/runtime/defaults/PV Battery_Third Party.json +++ b/deploy/runtime/defaults/PV Battery_Third Party.json @@ -16,11 +16,11 @@ "6par_imp": 11.81, "6par_is_bifacial": 0.0, "6par_isc": 13.06, - "6par_module_length": 1.8130085493455344, + "6par_module_length": 1.8130085493455346, "6par_module_name": "Maxeon Solar Technologies Ltd. SPR-MAX3-400-COM-R (from CEC database)", "6par_module_width": 1.0479818204309448, "6par_mounting": 0.0, - "6par_mpeff": 21.07152631578948, + "6par_mpeff": 21.071526315789478, "6par_nser": 112.0, "6par_pmp": 400.359, "6par_result_Adj": 10.2786, @@ -18420,9 +18420,9 @@ "batt_computed_stacks_series": 1.0, "batt_computed_strings": 107.0, "batt_computed_voltage": 51.74, - "batt_current_charge_max": 96.3, + "batt_current_charge_max": 96.30000000000001, "batt_current_choice": 1.0, - "batt_current_discharge_max": 96.3, + "batt_current_discharge_max": 96.30000000000001, "batt_custom_dispatch": [ 0.0 ], @@ -19388,7 +19388,7 @@ 0.0, 0.0 ], - "batt_mass": 177.9486428571429, + "batt_mass": 177.94864285714287, "batt_max_power": 4.982562000000001, "batt_maximum_SOC": 95.0, "batt_meter_position": 0.0, @@ -19452,7 +19452,7 @@ "batt_size_choice": 0.0, "batt_specific_energy_per_mass": 70.0, "batt_specific_energy_per_volume": 82.0, - "batt_surface_area": 1.7081938826471877, + "batt_surface_area": 1.7081938826471875, "batt_target_choice": 0.0, "batt_target_power": [ 1.0, @@ -28235,7 +28235,7 @@ "batt_type": 5.0, "batt_ui_bank_voltage": 51.74, "batt_ui_cell_voltage": 3.98, - "batt_ui_inverter_eff": 97.33435924339612, + "batt_ui_inverter_eff": 97.33435924339611, "batt_ui_nominal_bank_power": 4.982562000000001, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, @@ -28298,7 +28298,7 @@ "cec_bifacial_ground_clearance_height": 1.0, "cec_bifacial_transmission_factor": 0.013, "cec_bifaciality": 0.7, - "cec_eff": 21.07152631578948, + "cec_eff": 21.071526315789478, "cec_gamma_pmp": -0.28, "cec_gap_spacing": 0.05, "cec_heat_transfer": 0.0, @@ -28309,7 +28309,7 @@ "cec_i_sc_ref": 13.06, "cec_is_bifacial": 0.0, "cec_material": "Mono-c-Si", - "cec_module_length": 1.8130085493455344, + "cec_module_length": 1.8130085493455346, "cec_module_width": 1.0479818204309448, "cec_mounting_config": 0.0, "cec_mounting_orientation": 0.0, @@ -66611,7 +66611,7 @@ "inv_snl_c1": 0.0000337399, "inv_snl_c2": 0.00334072, "inv_snl_c3": 0.00252878, - "inv_snl_eff_cec": 97.33435924339612, + "inv_snl_eff_cec": 97.33435924339611, "inv_snl_eff_euro": 97.18196877409598, "inv_snl_idcmax": 20.7493, "inv_snl_mppt_hi": 480.0, @@ -66663,7 +66663,7 @@ "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 1.0, - "lat": 33.45000076293945, + "lat": 33.45, "layout_warning": "No system sizing messages.", "lbl_bifacial": "", "lbl_btm_dispatch_message": "", @@ -84223,10 +84223,10 @@ "load_user_forecast_data_psd": [ 0.0 ], - "lon": -111.9800033569336, + "lon": -111.98, "module_area": 1.9, "module_aspect_ratio": 1.73, - "module_length": 1.8130085493455344, + "module_length": 1.8130085493455346, "module_model": 1.0, "module_name": "Maxeon Solar Technologies Ltd. SPR-MAX3-400-COM-R", "module_width": 1.0479818204309448, @@ -84249,7 +84249,7 @@ "nohrsc_coords": "", "nohrsc_station_id": "", "nohrsc_year": "", - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "normalize_to_utility_bill": 0.0, "peak_1": 1.85407, "peak_10": 2.55071, @@ -84307,7 +84307,7 @@ "sd11par_AMa4": -0.000091, "sd11par_Egref": 1.08583, "sd11par_Il": 5.90905, - "sd11par_Imp0": 5.506004749133028, + "sd11par_Imp0": 5.5060047491330279, "sd11par_Io": 3.63865e-12, "sd11par_Isc0": 5.90285, "sd11par_Pmp0": 322.305, @@ -84369,7 +84369,7 @@ "snl_c7": -0.093, "snl_dtc": 3.0, "snl_fd": 1.0, - "snl_imp_temp_1": -0.0021202945926680658, + "snl_imp_temp_1": -0.0021202945926680654, "snl_impo": 5.58, "snl_isco": 5.96, "snl_ixo": 5.9, @@ -84380,7 +84380,7 @@ "snl_module_length": 1.665142636532979, "snl_module_name": "SunPower SPR-305-WHT [2007 (E)]", "snl_module_structure": 0.0, - "snl_module_width": 0.9794956685488112, + "snl_module_width": 0.9794956685488111, "snl_n": 1.131, "snl_n_cells": 96.0, "snl_parallel_cells": 1.0, @@ -84392,14 +84392,14 @@ "snl_ref_imp": 5.579722612284382, "snl_ref_imp_temp_0": -0.038, "snl_ref_isc": 5.959701031499999, - "snl_ref_isc_temp_0": 0.05900000000000001, + "snl_ref_isc_temp_0": 0.059000000000000007, "snl_ref_isc_temp_1": 0.0035162236085849996, "snl_ref_pmp": 305.2105300228098, "snl_ref_pmp_temp_0": -0.37803722005446979, "snl_ref_pmp_temp_1": -1.153809403011743, "snl_ref_vmp": 54.69994679499923, "snl_ref_vmp_temp_0": -0.34003722005446976, - "snl_ref_vmp_temp_1": -0.1860001784529894, + "snl_ref_vmp_temp_1": -0.18600017845298939, "snl_ref_voc": 64.19986006248614, "snl_ref_voc_temp_0": -0.2757022666099982, "snl_sandia_notes": "Source: Sandia National Laboratories Updated 9/25/2012 Module Database", @@ -84435,7 +84435,7 @@ "spe_eff4": 20.5, "spe_fd": 1.0, "spe_is_bifacial": 0.0, - "spe_module_length": 1.8130085493455344, + "spe_module_length": 1.8130085493455346, "spe_module_structure": 0.0, "spe_module_width": 1.0479818204309448, "spe_power": 389.5, @@ -84464,7 +84464,7 @@ "subarray1_diodeconn_loss": 0.5, "subarray1_electrical_mismatch": 0.0, "subarray1_gcr": 0.3, - "subarray1_land_area": 126.66666666666669, + "subarray1_land_area": 126.66666666666667, "subarray1_mismatch_loss": 0.0, "subarray1_mod_orient": 0.0, "subarray1_modules_per_string": 10.0, @@ -84538,7 +84538,7 @@ "subarray1_tilt_eq_lat": 0.0, "subarray1_track_mode": 0.0, "subarray1_tracking_loss": 0.0, - "subarray1_ui_length_side": 2.0959636408618897, + "subarray1_ui_length_side": 1.8130085493455346, "subarray1_ui_nmodules": 20.0, "subarray1_ui_nrows": 2.0, "subarray1_ui_row_spacing": 6.9865454695396329, @@ -84624,7 +84624,7 @@ "subarray2_tilt_eq_lat": 0.0, "subarray2_track_mode": 0.0, "subarray2_tracking_loss": 0.0, - "subarray2_ui_length_side": 1.8130085493455344, + "subarray2_ui_length_side": 1.8130085493455346, "subarray2_ui_nmodules": 0.0, "subarray2_ui_nrows": 0.0, "subarray2_ui_row_spacing": 6.043361831151782, @@ -84710,7 +84710,7 @@ "subarray3_tilt_eq_lat": 0.0, "subarray3_track_mode": 0.0, "subarray3_tracking_loss": 0.0, - "subarray3_ui_length_side": 1.8130085493455344, + "subarray3_ui_length_side": 1.8130085493455346, "subarray3_ui_nmodules": 0.0, "subarray3_ui_nrows": 0.0, "subarray3_ui_row_spacing": 6.043361831151782, @@ -84796,7 +84796,7 @@ "subarray4_tilt_eq_lat": 0.0, "subarray4_track_mode": 0.0, "subarray4_tracking_loss": 0.0, - "subarray4_ui_length_side": 1.8130085493455344, + "subarray4_ui_length_side": 1.8130085493455346, "subarray4_ui_nmodules": 0.0, "subarray4_ui_nrows": 0.0, "subarray4_ui_row_spacing": 6.043361831151782, 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 4c9b3a3cf..5661bcca3 100644 --- a/deploy/runtime/defaults/PVWatts Battery_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/PVWatts Battery_All Equity Partnership Flip.json @@ -57,7 +57,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -8941,6 +8941,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 78183099.136044, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 40.59412230966581, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -10085,7 +10089,7 @@ "cbi_uti_tax_sta": 1.0, "chk_update_peaks": 0.0, "city": "-", - "compute_as_cube": 3.335064e-317, + "compute_as_cube": 0.0, "const_per_interest1": 3129702.746789537, "const_per_interest2": 0.0, "const_per_interest3": 0.0, @@ -10096,7 +10100,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 3129702.746789537, + "const_per_interest_total": 3129702.7467895366, "const_per_months1": 6.0, "const_per_months2": 0.0, "const_per_months3": 0.0, @@ -10134,7 +10138,7 @@ "contingency_percent": 3.0, "cost_dev_fee_percent": 3.0, "cost_dev_fee_tax_liability": 1532880.2561044873, - "cost_dev_fee_value": 5777912.76330376, + "cost_dev_fee_value": 5777912.7633037599, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "country": "-", @@ -10146,33 +10150,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 114413992.97408131, + 59.40587769033419, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 78183099.136044, + 40.59412230966581, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10180,6 +10212,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -29127,6 +29160,13 @@ "inverterarray_power_w": 76923076.92307693, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 78183099.136044, + "itc_basis_cost_capex_sta": 78183099.136044, + "itc_basis_cost_percent_fed": 40.59412230966581, + "itc_basis_cost_percent_sta": 40.59412230966581, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 40.59412230966581, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -29140,6 +29180,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -29837,7 +29878,9 @@ "modulearray_power_w": 100000000.0, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 59.40587769033419, "om_batt_capacity_cost": [ 7.25 ], @@ -29993,7 +30036,11 @@ ], "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "soiling": [ 0.0, 0.0, @@ -30023,8 +30070,12 @@ ], "station_id": "78208", "step": 3600.0, - "subtotal_direct": 173460094.41528, + "subtotal_direct": 173460094.41527999, "system_capacity": 100000.0, + "system_itc_basis_cost": 114413992.97408131, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 59.40587769033419, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -30040,7 +30091,7 @@ "total_land_area": 433.51782985136148, "total_module_area": 526315.7894736842, "total_system_indirect_cost": 5000000.0, - "total_system_installed_cost": 114413992.97408132, + "total_system_installed_cost": 114413992.97408131, "tz": -7.0, "ui_ac_capacity": 76.92307692307692, "ui_array_land_area_acres": 433.51782985136148, @@ -30053,6 +30104,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, @@ -30067,7 +30125,7 @@ "ui_step_minutes": 60.0, "ui_total_land_area_ha": 175.43871222814654, "ui_total_module_area": 526315.7894736842, - "ui_total_module_area_acres": 130.05534895540846, + "ui_total_module_area_acres": 130.05534895540843, "ui_total_module_area_ha": 52.63157894736842, "ui_use_acre_per_mw": 0.0, "ur_annual_min_charge": 0.0, diff --git a/deploy/runtime/defaults/PVWatts Battery_Commercial.json b/deploy/runtime/defaults/PVWatts Battery_Commercial.json index 818dfe611..e403c1363 100644 --- a/deploy/runtime/defaults/PVWatts Battery_Commercial.json +++ b/deploy/runtime/defaults/PVWatts Battery_Commercial.json @@ -37,7 +37,7 @@ ], "analysis_period": 25.0, "analysis_period_warning": "No messages.", - "annual_albedo": 0.18395068539332039, + "annual_albedo": 0.1839506853933204, "annual_beam": 7.335643835616439, "annual_crit": 0.0, "annual_diffuse": 1.3484328767123289, @@ -8933,6 +8933,10 @@ "batt_h_to_ambient": 7.5, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 483185.024307, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 34.31644490719144, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -18698,7 +18702,7 @@ "batt_type": 5.0, "batt_ui_bank_voltage": 501.48, "batt_ui_cell_voltage": 3.98, - "batt_ui_inverter_eff": 98.69094035671238, + "batt_ui_inverter_eff": 96.0, "batt_ui_nominal_bank_power": 300.13577999999998, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, @@ -18722,13 +18726,13 @@ "battery_power_kw": 300.13577999999998, "battery_thermal_shown": 0.0, "battery_total": 421090.49934, - "battery_total_cost_lcos": 43534145.024307, + "battery_total_cost_lcos": 483185.024307, "battery_voltage_shown": 0.0, "bifaciality": 0.0, "bos_equip_fixed": 0.0, "bos_equip_perarea": 0.0, "bos_equip_perwatt": 0.35, - "bos_equip_total": 198450000.0, + "bos_equip_total": 189000.0, "cap_vs_temp": [ [ -20.0, @@ -18821,7 +18825,7 @@ 192.0 ] ], - "capex_table_cost_per_w": 0.94, + "capex_table_cost_per_w": 0.96, "capex_table_dc_inputs": [ [ 100000.0, @@ -18860,9 +18864,9 @@ 0.94 ] ], - "capex_table_total_installed_ac_cost": 741913.043478261, + "capex_table_total_installed_ac_cost": 370956.5217391305, "capex_table_total_installed_batt_cost": 1471865.8651199998, - "capex_table_total_installed_dc_cost": 532979999.99999997, + "capex_table_total_installed_dc_cost": 518400.0, "cbi_fed_amount": 0.0, "cbi_fed_deprbas_fed": 0.0, "cbi_fed_deprbas_sta": 0.0, @@ -18890,7 +18894,7 @@ "chk_update_peaks": 1.0, "city": "-", "compute_as_cube": 0.0, - "contingency": 28593643.619973605, + "contingency": 44059.619973600005, "contingency_percent": 4.0, "country": "-", "crit_1": 0.0, @@ -36443,11 +36447,40 @@ "degradation": [ 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 924842.6009722799, + 65.68355509280856, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 483185.024307, + 34.31644490719144, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_en_basis_mat": 1.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -37145,7 +37178,7 @@ "engr_fixed": 0.0, "engr_per_watt": 0.3, "engr_percent": 0.0, - "engr_total": 170100000.0, + "engr_total": 162000.0, "escal_belpe": [ 0.0 ], @@ -45929,7 +45962,7 @@ ], "grid_per_watt": 0.05, "grid_percent": 0.0, - "grid_total": 28350000.0, + "grid_total": 27000.0, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, "ibi_fed_amount_deprbas_sta": 0.0, @@ -45983,22 +46016,29 @@ "install_labor_fixed": 0.0, "install_labor_perarea": 0.0, "install_labor_perwatt": 0.18, - "install_labor_total": 102060000.0, + "install_labor_total": 97200.0, "install_margin_fixed": 0.0, "install_margin_perarea": 0.0, "install_margin_perwatt": 0.25, - "install_margin_total": 141750000.0, - "installed_per_capacity": 1.7567309891098402, + "install_margin_total": 135000.0, + "installed_per_capacity": 2.6074585653319999, "insurance_rate": 0.0, "inv_eff": 96.0, "inverter_costunits": 1.0, - "inverter_num_units": 2.0, + "inverter_num_units": 1.0, "inverter_power": 469.5652173913044, - "inverter_total": 28350000.0, - "inverterarray_power": 939.1304347826088, - "inverterarray_power_w": 939130.4347826088, + "inverter_total": 27000.0, + "inverterarray_power": 469.5652173913044, + "inverterarray_power_w": 469565.2173913044, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 483185.024307, + "itc_basis_cost_capex_sta": 483185.024307, + "itc_basis_cost_percent_fed": 34.31644490719144, + "itc_basis_cost_percent_sta": 34.31644490719144, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 34.31644490719144, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -46012,6 +46052,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -46025,7 +46066,7 @@ "itc_sta_percent_maxvalue": [ 1e38 ], - "land_area_value": 2.340996281197352, + "land_area_value": 2.3409962811973519, "land_fixed": 0.0, "land_per_acre": 0.0, "land_per_watt": 0.0, @@ -63592,13 +63633,13 @@ "losses_user": 14.0, "module_costunits": 0.0, "module_is_bifacial": 0.0, - "module_num_units": 1050.0, + "module_num_units": 1.0, "module_power": 540.0, - "module_total": 243810000.0, + "module_total": 232200.0, "module_type": 0.0, "modulearray_area": 2842.1052631578947, - "modulearray_power": 567000.0, - "modulearray_power_w": 567000000.0, + "modulearray_power": 540.0, + "modulearray_power_w": 540000.0, "mpeak": [ 234.676, 173.422, @@ -63613,7 +63654,9 @@ 156.2, 184.05 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 65.68355509280856, "normalize_to_utility_bill": 0.0, "om_capacity": [ 22.0 @@ -63677,10 +63720,10 @@ "permitting_fixed": 0.0, "permitting_per_watt": 0.03, "permitting_percent": 0.0, - "permitting_total": 17010000.0, + "permitting_total": 16200.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 996066470.8252794, + "property_assessed_value": 1408027.62527928, "property_tax_rate": 0.0, "ptc_fed_amount": [ 0.0 @@ -63727,7 +63770,7 @@ "run_resiliency_calcs": 0.0, "sales_tax_percent": 100.0, "sales_tax_rate": 5.0, - "sales_tax_total": 37171736.70596569, + "sales_tax_total": 57277.50596567999, "sales_tax_value": 5.0, "salvage_percentage": 0.0, "salvage_value": 0.0, @@ -63760,6 +63803,8 @@ ] ], "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "soiling": [ 0.0, @@ -63787,23 +63832,27 @@ ], "station_id": "78208", "step": 3600.0, - "subtotal_direct": 714841090.49934, + "subtotal_direct": 1101490.49934, "system_capacity": 540.0, + "system_itc_basis_cost": 924842.6009722799, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 65.68355509280856, "system_use_lifetime_output": 1.0, "tilt": 20.0, - "total_battery_indirect_cost": 43092000.0, - "total_direct_cost": 743434734.1193137, - "total_indirect_cost": 215460000.0, - "total_installed_cost": 996066470.8252794, + "total_battery_indirect_cost": 41040.0, + "total_direct_cost": 1145550.1193136, + "total_indirect_cost": 205200.0, + "total_installed_cost": 1408027.62527928, "total_land_area": 2.3409962811973519, "total_module_area": 2842.1052631578947, - "total_system_indirect_cost": 172368000.0, - "total_system_installed_cost": 952532325.8009724, + "total_system_indirect_cost": 164160.0, + "total_system_installed_cost": 924842.6009722799, "tz": -7.0, - "ui_ac_capacity": 0.4695652173913044, + "ui_ac_capacity": 0.46956521739130438, "ui_annual_load": 0.0, - "ui_array_land_area_acres": 2.340996281197352, - "ui_array_land_area_ha": 0.9473690460319912, + "ui_array_land_area_acres": 2.3409962811973519, + "ui_array_land_area_ha": 0.9473690460319911, "ui_array_land_area_multiplier": 1.0, "ui_batt_life_model": 0.0, "ui_copy_batt_discharge_percent_1": 25.0, @@ -63815,11 +63864,11 @@ "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, "ui_land_area_per_mw": 0.0, - "ui_loan_amount": 597639882.4951676, - "ui_net_capital_cost": 996066470.8252794, + "ui_loan_amount": 844816.5751675679, + "ui_net_capital_cost": 1408027.62527928, "ui_step_minutes": 60.0, - "ui_total_land_area_ha": 0.9473690460319912, - "ui_total_module_area": 2842.105263157895, + "ui_total_land_area_ha": 0.9473690460319911, + "ui_total_module_area": 2842.1052631578947, "ui_total_module_area_acres": 0.7022988843592055, "ui_total_module_area_ha": 0.28421052631578949, "ui_use_acre_per_mw": 0.0, @@ -83233,4 +83282,4 @@ 300.0 ], "wf_nrecords": 8760.0 -} +} \ No newline at end of file diff --git a/deploy/runtime/defaults/PVWatts Battery_Host Developer.json b/deploy/runtime/defaults/PVWatts Battery_Host Developer.json index 720083b21..333ba9943 100644 --- a/deploy/runtime/defaults/PVWatts Battery_Host Developer.json +++ b/deploy/runtime/defaults/PVWatts Battery_Host Developer.json @@ -8876,7 +8876,7 @@ "batt_cell_power_charge_max": 2.0, "batt_cell_power_discharge_max": 2.0, "batt_chem": 1.0, - "batt_computed_bank_capacity": 1200.54312, + "batt_computed_bank_capacity": 1200.5431199999999, "batt_computed_series": 126.0, "batt_computed_stacks_series": 1.0, "batt_computed_strings": 1064.0, @@ -8933,6 +8933,10 @@ "batt_h_to_ambient": 7.5, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 483185.024307, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 34.31644490719144, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -9857,9 +9861,9 @@ "batt_minimum_outage_SOC": 10.0, "batt_num_cells": 134064.0, "batt_power_charge_max_kwac": 312.64143749999996, - "batt_power_charge_max_kwdc": 300.13578, + "batt_power_charge_max_kwdc": 300.13577999999998, "batt_power_discharge_max_kwac": 288.1303487999999, - "batt_power_discharge_max_kwdc": 300.13578, + "batt_power_discharge_max_kwdc": 300.13577999999998, "batt_pv_ac_forecast": [ 0.0 ], @@ -9915,7 +9919,7 @@ "batt_size_choice": 0.0, "batt_specific_energy_per_mass": 70.0, "batt_specific_energy_per_volume": 82.0, - "batt_surface_area": 1.7081938826471877, + "batt_surface_area": 90.04073399999999, "batt_target_choice": 0.0, "batt_target_power": [ 1.0, @@ -18694,12 +18698,12 @@ 1.0 ], "batt_thermal_choice": 0.0, - "batt_time_capacity": 2.4999999999999997, + "batt_time_capacity": 4.0, "batt_type": 5.0, - "batt_ui_bank_voltage": 51.74, + "batt_ui_bank_voltage": 501.48, "batt_ui_cell_voltage": 3.98, - "batt_ui_inverter_eff": 97.33435924339612, - "batt_ui_nominal_bank_power": 4.982562000000001, + "batt_ui_inverter_eff": 96.0, + "batt_ui_nominal_bank_power": 300.13577999999998, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, "batt_user_specified_weather_file_peak_shaving": "", @@ -18711,18 +18715,18 @@ 0.0 ] ], - "batt_volume": 0.1519073780487805, - "battery_energy": 1296.0, - "battery_energy_kwh": 1296.0, + "batt_volume": 14.640769756097559, + "battery_energy": 1200.5431199999999, + "battery_energy_kwh": 1200.5431199999999, "battery_indirect_cost_percent": 20.0, "battery_losses_shown": 0.0, "battery_per_kW": 667.0, "battery_per_kWh": 184.0, - "battery_power": 324.0, - "battery_power_kw": 324.0, + "battery_power": 300.13577999999998, + "battery_power_kw": 300.13577999999998, "battery_thermal_shown": 0.0, - "battery_total": 454572.0, - "battery_total_cost_lcos": 518340.6, + "battery_total": 421090.49934, + "battery_total_cost_lcos": 483185.024307, "battery_voltage_shown": 0.0, "bifaciality": 0.0, "bos_equip_fixed": 0.0, @@ -18877,7 +18881,7 @@ ] ], "capex_table_total_installed_ac_cost": 338086.95652173916, - "capex_table_total_installed_batt_cost": 1588896.0, + "capex_table_total_installed_batt_cost": 1471865.8651199998, "capex_table_total_installed_dc_cost": 518400.0, "cbi_fed_amount": 0.0, "cbi_fed_deprbas_fed": 0.0, @@ -18906,7 +18910,7 @@ "chk_update_peaks": 1.0, "city": "-", "compute_as_cube": 0.0, - "const_per_interest1": 16186080.150910788, + "const_per_interest1": 22880.4489107883, "const_per_interest2": 0.0, "const_per_interest3": 0.0, "const_per_interest4": 0.0, @@ -18916,7 +18920,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 16186080.150910788, + "const_per_interest_total": 22880.4489107883, "const_per_months1": 6.0, "const_per_months2": 0.0, "const_per_months3": 0.0, @@ -18933,13 +18937,13 @@ "const_per_percent4": 0.0, "const_per_percent5": 0.0, "const_per_percent_total": 100.0, - "const_per_principal1": 996066470.8252794, + "const_per_principal1": 1408027.62527928, "const_per_principal2": 0.0, "const_per_principal3": 0.0, "const_per_principal4": 0.0, "const_per_principal5": 0.0, - "const_per_principal_total": 996066470.8252794, - "const_per_total1": 26146744.859163584, + "const_per_principal_total": 1408027.62527928, + "const_per_total1": 36960.7251635811, "const_per_total2": 0.0, "const_per_total3": 0.0, "const_per_total4": 0.0, @@ -18949,8 +18953,8 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 37920.47238, - "contingency": 45398.88, + "construction_financing_cost": 36960.7251635811, + "contingency": 44059.619973600005, "contingency_percent": 4.0, "cost_debt_closing": 0.0, "cost_debt_fee": 2.75, @@ -36508,33 +36512,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 924842.6009722799, + 65.68355509280856, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 483185.024307, + 34.31644490719144, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -36542,6 +36574,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -46648,7 +46681,7 @@ "engr_fixed": 0.0, "engr_per_watt": 0.3, "engr_percent": 0.0, - "engr_total": 170100000.0, + "engr_total": 162000.0, "equip1_reserve_cost": 0.25, "equip1_reserve_freq": 12.0, "equip2_reserve_cost": 0.0, @@ -55442,8 +55475,8 @@ ], "grid_per_watt": 0.05, "grid_percent": 0.0, - "grid_total": 28350000.0, - "host_nominal_discount_rate": 9.060000000000004, + "grid_total": 27000.0, + "host_nominal_discount_rate": 9.060000000000003, "host_real_discount_rate": 6.4, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, @@ -55498,22 +55531,29 @@ "install_labor_fixed": 0.0, "install_labor_perarea": 0.0, "install_labor_perwatt": 0.18, - "install_labor_total": 102060000.0, + "install_labor_total": 97200.0, "install_margin_fixed": 0.0, "install_margin_perarea": 0.0, "install_margin_perwatt": 0.25, - "install_margin_total": 141750000.0, - "installed_per_capacity": 1.7567309891098402, + "install_margin_total": 135000.0, + "installed_per_capacity": 2.6074585653319999, "insurance_rate": 0.0, "inv_eff": 96.0, "inverter_costunits": 1.0, - "inverter_num_units": 2.0, + "inverter_num_units": 1.0, "inverter_power": 469.5652173913044, - "inverter_total": 28350000.0, - "inverterarray_power": 939.1304347826088, - "inverterarray_power_w": 939130.4347826088, + "inverter_total": 27000.0, + "inverterarray_power": 469.5652173913044, + "inverterarray_power_w": 469565.2173913044, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 483185.024307, + "itc_basis_cost_capex_sta": 483185.024307, + "itc_basis_cost_percent_fed": 34.31644490719144, + "itc_basis_cost_percent_sta": 34.31644490719144, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 34.31644490719144, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -55527,6 +55567,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -55540,7 +55581,7 @@ "itc_sta_percent_maxvalue": [ 1e38 ], - "land_area_value": 2.340996281197352, + "land_area_value": 2.3409962811973519, "land_fixed": 0.0, "land_per_acre": 0.0, "land_per_watt": 0.0, @@ -73749,13 +73790,13 @@ "mera_name3": "Replacement Reserve 3", "module_costunits": 0.0, "module_is_bifacial": 0.0, - "module_num_units": 1050.0, + "module_num_units": 1.0, "module_power": 540.0, - "module_total": 243810000.0, + "module_total": 232200.0, "module_type": 0.0, - "modulearray_area": 2842.105263157895, - "modulearray_power": 567000.0, - "modulearray_power_w": 567000000.0, + "modulearray_area": 2842.1052631578947, + "modulearray_power": 540.0, + "modulearray_power_w": 540000.0, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "mpeak": [ @@ -73772,7 +73813,9 @@ 156.2, 184.05 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 65.68355509280856, "normalize_to_utility_bill": 0.0, "om_capacity": [ 22.0 @@ -73837,7 +73880,7 @@ "permitting_fixed": 0.0, "permitting_per_watt": 0.03, "permitting_percent": 0.0, - "permitting_total": 17010000.0, + "permitting_total": 16200.0, "ppa_escalation": 1.0, "ppa_multiplier_model": 0.0, "ppa_price_input": [ @@ -73846,7 +73889,7 @@ "ppa_soln_mode": 1.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 996066470.8252794, + "property_assessed_value": 1408027.62527928, "property_tax_rate": 0.0, "ptc_fed_amount": [ 0.0 @@ -73894,7 +73937,7 @@ "run_resiliency_calcs": 0.0, "sales_tax_percent": 100.0, "sales_tax_rate": 5.0, - "sales_tax_total": 37171736.70596569, + "sales_tax_total": 57277.50596567999, "sales_tax_value": 5.0, "salvage_percentage": 0.0, "salvage_value": 0.0, @@ -73929,7 +73972,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "soiling": [ 0.0, 0.0, @@ -73958,26 +74005,30 @@ ], "station_id": "78208", "step": 3600.0, - "subtotal_direct": 714841090.49934, + "subtotal_direct": 1101490.49934, "system_capacity": 540.0, + "system_itc_basis_cost": 924842.6009722799, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 65.68355509280856, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, "tilt": 20.0, "tod_library": "Uniform Dispatch", - "total_battery_indirect_cost": 43092000.0, - "total_direct_cost": 743434734.1193137, - "total_indirect_cost": 215460000.0, - "total_installed_cost": 996066470.8252794, - "total_land_area": 2.340996281197352, - "total_module_area": 2842.105263157895, - "total_system_indirect_cost": 172368000.0, - "total_system_installed_cost": 952532325.8009724, + "total_battery_indirect_cost": 41040.0, + "total_direct_cost": 1145550.1193136, + "total_indirect_cost": 205200.0, + "total_installed_cost": 1408027.62527928, + "total_land_area": 2.3409962811973519, + "total_module_area": 2842.1052631578947, + "total_system_indirect_cost": 164160.0, + "total_system_installed_cost": 924842.6009722799, "tz": -7.0, - "ui_ac_capacity": 0.4695652173913044, + "ui_ac_capacity": 0.46956521739130438, "ui_annual_load": 0.0, - "ui_array_land_area_acres": 2.340996281197352, - "ui_array_land_area_ha": 0.9473690460319912, + "ui_array_land_area_acres": 2.3409962811973519, + "ui_array_land_area_ha": 0.9473690460319911, "ui_array_land_area_multiplier": 1.0, "ui_batt_life_model": 0.0, "ui_copy_batt_discharge_percent_1": 25.0, @@ -73986,12 +74037,19 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, "ui_land_area_per_mw": 0.0, "ui_step_minutes": 60.0, - "ui_total_land_area_ha": 0.9473690460319912, - "ui_total_module_area": 2842.105263157895, + "ui_total_land_area_ha": 0.9473690460319911, + "ui_total_module_area": 2842.1052631578947, "ui_total_module_area_acres": 0.7022988843592055, "ui_total_module_area_ha": 0.28421052631578949, "ui_use_acre_per_mw": 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 4d1b46f7a..210b0baa4 100644 --- a/deploy/runtime/defaults/PVWatts Battery_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/PVWatts Battery_Leveraged Partnership Flip.json @@ -57,7 +57,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -8941,6 +8941,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 78183099.136044, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 40.59412230966581, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -10085,7 +10089,7 @@ "cbi_uti_tax_sta": 1.0, "chk_update_peaks": 0.0, "city": "-", - "compute_as_cube": 3.335064e-317, + "compute_as_cube": 0.0, "const_per_interest1": 3129702.746789537, "const_per_interest2": 0.0, "const_per_interest3": 0.0, @@ -10096,7 +10100,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 3129702.746789537, + "const_per_interest_total": 3129702.7467895366, "const_per_months1": 6.0, "const_per_months2": 0.0, "const_per_months3": 0.0, @@ -10136,7 +10140,7 @@ "cost_debt_fee": 2.75, "cost_dev_fee_percent": 3.0, "cost_dev_fee_tax_liability": 1532880.2561044873, - "cost_dev_fee_value": 5777912.76330376, + "cost_dev_fee_value": 5777912.7633037599, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "country": "-", @@ -10151,33 +10155,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 114413992.97408131, + 59.40587769033419, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 78183099.136044, + 40.59412230966581, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10185,6 +10217,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -29135,6 +29168,13 @@ "inverterarray_power_w": 76923076.92307693, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 78183099.136044, + "itc_basis_cost_capex_sta": 78183099.136044, + "itc_basis_cost_percent_fed": 40.59412230966581, + "itc_basis_cost_percent_sta": 40.59412230966581, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 40.59412230966581, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -29148,6 +29188,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -29846,7 +29887,9 @@ "modulearray_power_w": 100000000.0, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 59.40587769033419, "om_batt_capacity_cost": [ 7.25 ], @@ -30004,7 +30047,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "soiling": [ 0.0, 0.0, @@ -30032,8 +30079,12 @@ ], "station_id": "78208", "step": 3600.0, - "subtotal_direct": 173460094.41528, + "subtotal_direct": 173460094.41527999, "system_capacity": 100000.0, + "system_itc_basis_cost": 114413992.97408131, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 59.40587769033419, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -30051,7 +30102,7 @@ "total_land_area": 433.51782985136148, "total_module_area": 526315.7894736842, "total_system_indirect_cost": 5000000.0, - "total_system_installed_cost": 114413992.97408132, + "total_system_installed_cost": 114413992.97408131, "tz": -7.0, "ui_ac_capacity": 76.92307692307692, "ui_array_land_area_acres": 433.51782985136148, @@ -30064,6 +30115,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, @@ -30078,7 +30136,7 @@ "ui_step_minutes": 60.0, "ui_total_land_area_ha": 175.43871222814654, "ui_total_module_area": 526315.7894736842, - "ui_total_module_area_acres": 130.05534895540846, + "ui_total_module_area_acres": 130.05534895540843, "ui_total_module_area_ha": 52.63157894736842, "ui_use_acre_per_mw": 0.0, "ui_wacc": 6.709740000000002, diff --git a/deploy/runtime/defaults/PVWatts Battery_Merchant Plant.json b/deploy/runtime/defaults/PVWatts Battery_Merchant Plant.json index 64e41a47b..0fe5267b2 100644 --- a/deploy/runtime/defaults/PVWatts Battery_Merchant Plant.json +++ b/deploy/runtime/defaults/PVWatts Battery_Merchant Plant.json @@ -8941,6 +8941,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 78183039.0915, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 40.59410416880888, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -9615,7 +9619,7 @@ "cbi_uti_tax_sta": 1.0, "chk_update_peaks": 0.0, "city": "-", - "compute_as_cube": 3.335064e-317, + "compute_as_cube": 0.0, "const_per_interest1": 3129701.741793982, "const_per_interest2": 0.0, "const_per_interest3": 0.0, @@ -9649,7 +9653,7 @@ "const_per_principal4": 0.0, "const_per_principal5": 0.0, "const_per_principal_total": 192597030.264245, - "const_per_total1": 5055672.044436432, + "const_per_total1": 5055672.0444364319, "const_per_total2": 0.0, "const_per_total3": 0.0, "const_per_total4": 0.0, @@ -9659,14 +9663,14 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 5055672.044436432, + "construction_financing_cost": 5055672.0444364319, "contingency": 5203801.116900001, "contingency_percent": 3.0, "cost_debt_closing": 0.0, "cost_debt_fee": 2.75, "cost_other_financing": 0.0, "country": "-", - "cp_battery_nameplate": 0.0, + "cp_battery_nameplate": 57.6000288, "cp_capacity_credit_percent": [ 0.0 ], @@ -9687,33 +9691,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 114413991.172745, + 59.40589583119112, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 78183039.0915, + 40.59410416880888, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -9721,6 +9753,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -19263,6 +19296,13 @@ "inverterarray_power_w": 76923076.92307693, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 78183039.0915, + "itc_basis_cost_capex_sta": 78183039.0915, + "itc_basis_cost_percent_fed": 40.59410416880888, + "itc_basis_cost_percent_sta": 40.59410416880888, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 40.59410416880888, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -19276,6 +19316,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -676460,7 +676501,9 @@ ], "mp_error_msg": "", "mp_market_percent_gen": 100.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 59.40589583119112, "om_batt_capacity_cost": [ 7.25 ], @@ -676613,7 +676656,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "soiling": [ 0.0, 0.0, @@ -676640,14 +676687,18 @@ ], "station_id": "78208", "step": 3600.0, - "subtotal_direct": 173460037.23000006, + "subtotal_direct": 173460037.23000003, "system_capacity": 100000.0, + "system_itc_basis_cost": 114413991.172745, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 59.40589583119112, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, "tilt": 0.0, "total_battery_indirect_cost": 0.0, - "total_direct_cost": 178663838.34690006, + "total_direct_cost": 178663838.34690003, "total_indirect_cost": 5000000.0, "total_installed_cost": 192597030.264245, "total_land_area": 433.51782985136148, @@ -676666,6 +676717,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, @@ -676681,7 +676739,7 @@ "ui_system_nameplate_standalone": 0.0, "ui_total_land_area_ha": 175.43871222814654, "ui_total_module_area": 526315.7894736842, - "ui_total_module_area_acres": 130.05534895540846, + "ui_total_module_area_acres": 130.05534895540843, "ui_total_module_area_ha": 52.63157894736842, "ui_use_acre_per_mw": 0.0, "ui_wacc": 6.709740000000002, diff --git a/deploy/runtime/defaults/PVWatts Battery_Residential.json b/deploy/runtime/defaults/PVWatts Battery_Residential.json index a78ba6907..1542eab37 100644 --- a/deploy/runtime/defaults/PVWatts Battery_Residential.json +++ b/deploy/runtime/defaults/PVWatts Battery_Residential.json @@ -80,7 +80,7 @@ 1.0 ], "YrBuilt": 1980.0, - "ac_nameplate": 6.956521739130436, + "ac_nameplate": 6.9565217391304359, "adjust": 0.0, "adjust_constant": 0.0, "adjust_en_periods": 0.0, @@ -111,7 +111,7 @@ ], "analysis_period": 25.0, "analysis_period_warning": "", - "annual_albedo": 0.18395068539332039, + "annual_albedo": 0.1839506853933204, "annual_beam": 7.335643835616439, "annual_crit": 0.0, "annual_diffuse": 1.3484328767123289, @@ -9007,6 +9007,10 @@ "batt_h_to_ambient": 7.5, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 10142.2914886, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 24.9206812316457, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -18772,7 +18776,7 @@ "batt_type": 5.0, "batt_ui_bank_voltage": 51.74, "batt_ui_cell_voltage": 3.98, - "batt_ui_inverter_eff": 97.33435924339611, + "batt_ui_inverter_eff": 96.0, "batt_ui_nominal_bank_power": 4.982562000000001, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, @@ -18796,13 +18800,13 @@ "battery_power_kw": 4.982562000000001, "battery_thermal_shown": 0.0, "battery_total": 7404.087132000001, - "battery_total_cost_lcos": 55134.2914886, + "battery_total_cost_lcos": 10142.2914886, "battery_voltage_shown": 0.0, "bifaciality": 0.0, "bos_equip_fixed": 0.0, "bos_equip_perarea": 0.0, "bos_equip_perwatt": 0.67, - "bos_equip_total": 107200.0, + "bos_equip_total": 5360.0, "cap_vs_temp": [ [ -20.0, @@ -18900,7 +18904,7 @@ ], "capex_table_total_installed_ac_cost": 8904.347826086958, "capex_table_total_installed_batt_cost": 44668.0707028736, - "capex_table_total_installed_dc_cost": 171200.0, + "capex_table_total_installed_dc_cost": 8560.0, "cbi_fed_amount": 0.0, "cbi_fed_deprbas_fed": 0.0, "cbi_fed_deprbas_sta": 0.0, @@ -36481,6 +36485,14 @@ "degradation": [ 0.0 ], + "depr_basis_mat": [ + [ + NaN + ] + ], + "depr_en_basis_mat": 0.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "dispatch_manual_btm_discharge_to_grid": [ 0.0, 0.0, @@ -37182,7 +37194,7 @@ "engr_fixed": 0.0, "engr_per_watt": 1.33, "engr_percent": 0.0, - "engr_total": 212800.0, + "engr_total": 10640.0, "escal_belpe": [ 0.0 ], @@ -46024,22 +46036,27 @@ "install_labor_fixed": 0.0, "install_labor_perarea": 0.0, "install_labor_perwatt": 0.32, - "install_labor_total": 51200.0, + "install_labor_total": 2560.0, "install_margin_fixed": 0.0, "install_margin_perarea": 0.0, "install_margin_perwatt": 0.77, - "install_margin_total": 123200.0, - "installed_per_capacity": 4.16408932180375, + "install_margin_total": 6160.0, + "installed_per_capacity": 5.087286436075, "insurance_rate": 0.0, "inv_eff": 96.0, "inverter_costunits": 1.0, "inverter_num_units": 1.0, "inverter_power": 6.9565217391304359, - "inverter_total": 57600.0, + "inverter_total": 2880.0, "inverterarray_power": 6.9565217391304359, "inverterarray_power_w": 6956.521739130436, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 10142.2914886, + "itc_basis_cost_capex_sta": 10142.2914886, + "itc_basis_cost_percent_fed": 24.9206812316457, + "itc_basis_cost_percent_sta": 24.9206812316457, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -46053,6 +46070,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -63628,7 +63646,7 @@ "load_user_forecast_data_psd": [ 0.0 ], - "loan_amount": 666254.2914886, + "loan_amount": 40698.2914886, "loan_rate": 7.0, "loan_term": 25.0, "lon": -111.98, @@ -63647,13 +63665,13 @@ "market": 0.0, "module_costunits": 0.0, "module_is_bifacial": 0.0, - "module_num_units": 20.0, + "module_num_units": 1.0, "module_power": 8.0, - "module_total": 62400.0, + "module_total": 3120.0, "module_type": 0.0, "modulearray_area": 42.10526315789474, - "modulearray_power": 160.0, - "modulearray_power_w": 160000.0, + "modulearray_power": 8.0, + "modulearray_power_w": 8000.0, "mortgage": 1.0, "mpeak": [ 1.85407, @@ -63669,7 +63687,7 @@ 1.71415, 1.87435 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "normalize_to_utility_bill": 0.0, "om_capacity": [ 30.0 @@ -63733,10 +63751,10 @@ "permitting_fixed": 0.0, "permitting_per_watt": 0.15, "permitting_percent": 0.0, - "permitting_total": 24000.0, + "permitting_total": 1200.0, "prop_tax_assessed_decline": 0.0, "prop_tax_cost_assessed_percent": 100.0, - "property_assessed_value": 666254.2914886, + "property_assessed_value": 40698.2914886, "property_tax_rate": 0.0, "ptc_fed_amount": [ 0.0 @@ -63783,7 +63801,7 @@ "run_resiliency_calcs": 0.0, "sales_tax_percent": 100.0, "sales_tax_rate": 5.0, - "sales_tax_total": 20450.204356600003, + "sales_tax_total": 1374.2043566000003, "sales_tax_value": 5.0, "salvage_percentage": 0.0, "salvage_value": 0.0, @@ -63816,6 +63834,7 @@ ] ], "show_cash_incentives": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "soiling": [ 0.0, @@ -63844,23 +63863,27 @@ ], "station_id": "78208", "step": 3600.0, - "subtotal_direct": 409004.087132, + "subtotal_direct": 27484.087132, "system_capacity": 8.0, + "system_itc_basis_cost": 30556.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 75.0793187683543, "system_use_lifetime_output": 1.0, "tilt": 20.0, - "total_battery_indirect_cost": 47360.0, - "total_direct_cost": 409004.087132, - "total_indirect_cost": 236800.0, - "total_installed_cost": 666254.2914886, + "total_battery_indirect_cost": 2368.0, + "total_direct_cost": 27484.087132, + "total_indirect_cost": 11840.0, + "total_installed_cost": 40698.2914886, "total_land_area": 0.03468142638810892, "total_module_area": 42.10526315789474, - "total_system_indirect_cost": 189440.0, - "total_system_installed_cost": 611120.0, + "total_system_indirect_cost": 9472.0, + "total_system_installed_cost": 30556.0, "tz": -7.0, "ui_ac_capacity": 0.006956521739130436, "ui_annual_load": 0.0, "ui_array_land_area_acres": 0.03468142638810892, - "ui_array_land_area_ha": 0.014035096978251725, + "ui_array_land_area_ha": 0.014035096978251723, "ui_array_land_area_multiplier": 1.0, "ui_batt_life_model": 0.0, "ui_copy_batt_discharge_percent_1": 25.0, @@ -63872,9 +63895,9 @@ "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, "ui_land_area_per_mw": 0.0, - "ui_net_capital_cost": 666254.2914886, + "ui_net_capital_cost": 40698.2914886, "ui_step_minutes": 60.0, - "ui_total_land_area_ha": 0.014035096978251725, + "ui_total_land_area_ha": 0.014035096978251723, "ui_total_module_area": 42.10526315789474, "ui_total_module_area_acres": 0.010404427916432676, "ui_total_module_area_ha": 0.004210526315789474, @@ -83267,4 +83290,4 @@ 300.0 ], "wf_nrecords": 8760.0 -} +} \ No newline at end of file diff --git a/deploy/runtime/defaults/PVWatts Battery_Sale Leaseback.json b/deploy/runtime/defaults/PVWatts Battery_Sale Leaseback.json index 623b905f5..8f9b591fe 100644 --- a/deploy/runtime/defaults/PVWatts Battery_Sale Leaseback.json +++ b/deploy/runtime/defaults/PVWatts Battery_Sale Leaseback.json @@ -57,7 +57,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -8941,6 +8941,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 78183099.136044, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 40.59412230966581, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -10085,7 +10089,7 @@ "cbi_uti_tax_sta": 1.0, "chk_update_peaks": 0.0, "city": "-", - "compute_as_cube": 3.335064e-317, + "compute_as_cube": 0, "const_per_interest1": 3129702.746789537, "const_per_interest2": 0.0, "const_per_interest3": 0.0, @@ -10096,7 +10100,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 3129702.746789537, + "const_per_interest_total": 3129702.7467895366, "const_per_months1": 6.0, "const_per_months2": 0.0, "const_per_months3": 0.0, @@ -10134,7 +10138,7 @@ "contingency_percent": 3.0, "cost_dev_fee_percent": 3.0, "cost_dev_fee_tax_liability": 1532880.2561044873, - "cost_dev_fee_value": 5777912.76330376, + "cost_dev_fee_value": 5777912.7633037599, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "country": "-", @@ -10146,33 +10150,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 114413992.97408131, + 59.40587769033419, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 78183099.136044, + 40.59412230966581, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10180,6 +10212,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -29122,6 +29155,13 @@ "inverterarray_power_w": 76923076.92307693, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 78183099.136044, + "itc_basis_cost_capex_sta": 78183099.136044, + "itc_basis_cost_percent_fed": 40.59412230966581, + "itc_basis_cost_percent_sta": 40.59412230966581, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 40.59412230966581, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -29135,6 +29175,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -29832,7 +29873,9 @@ "modulearray_power_w": 100000000.0, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 59.40587769033419, "om_batt_capacity_cost": [ 7.25 ], @@ -29989,7 +30032,11 @@ ], "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "soiling": [ 0.0, 0.0, @@ -30020,8 +30067,12 @@ ], "station_id": "78208", "step": 3600.0, - "subtotal_direct": 173460094.41528, + "subtotal_direct": 173460094.41527999, "system_capacity": 100000.0, + "system_itc_basis_cost": 114413992.97408131, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 59.40587769033419, "system_use_lifetime_output": 1.0, "tax_investor_required_lease_reserve": 6.0, "tilt": 0.0, @@ -30033,7 +30084,7 @@ "total_land_area": 433.51782985136148, "total_module_area": 526315.7894736842, "total_system_indirect_cost": 5000000.0, - "total_system_installed_cost": 114413992.97408132, + "total_system_installed_cost": 114413992.97408131, "tz": -7.0, "ui_ac_capacity": 76.92307692307692, "ui_array_land_area_acres": 433.51782985136148, @@ -30046,6 +30097,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, @@ -30060,7 +30118,7 @@ "ui_step_minutes": 60.0, "ui_total_land_area_ha": 175.43871222814654, "ui_total_module_area": 526315.7894736842, - "ui_total_module_area_acres": 130.05534895540846, + "ui_total_module_area_acres": 130.05534895540843, "ui_total_module_area_ha": 52.63157894736842, "ui_use_acre_per_mw": 0.0, "ur_annual_min_charge": 0.0, diff --git a/deploy/runtime/defaults/PVWatts Battery_Single Owner.json b/deploy/runtime/defaults/PVWatts Battery_Single Owner.json index 138bbb3a4..bfa3f9c93 100644 --- a/deploy/runtime/defaults/PVWatts Battery_Single Owner.json +++ b/deploy/runtime/defaults/PVWatts Battery_Single Owner.json @@ -57,7 +57,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -8941,6 +8941,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 78183099.136044, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 40.59412230966581, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -10085,7 +10089,7 @@ "cbi_uti_tax_sta": 1.0, "chk_update_peaks": 0.0, "city": "-", - "compute_as_cube": 3.335064e-317, + "compute_as_cube": 0.0, "const_per_interest1": 3129702.746789537, "const_per_interest2": 0.0, "const_per_interest3": 0.0, @@ -10096,7 +10100,7 @@ "const_per_interest_rate3": 0.0, "const_per_interest_rate4": 0.0, "const_per_interest_rate5": 0.0, - "const_per_interest_total": 3129702.746789537, + "const_per_interest_total": 3129702.7467895366, "const_per_months1": 6.0, "const_per_months2": 0.0, "const_per_months3": 0.0, @@ -10157,33 +10161,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 114413992.97408131, + 59.40587769033419, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 78183099.136044, + 40.59412230966581, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10191,6 +10223,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -29140,6 +29173,13 @@ "inverterarray_power_w": 76923076.92307693, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 78183099.136044, + "itc_basis_cost_capex_sta": 78183099.136044, + "itc_basis_cost_percent_fed": 40.59412230966581, + "itc_basis_cost_percent_sta": 40.59412230966581, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 40.59412230966581, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -29153,6 +29193,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -29851,7 +29892,9 @@ "modulearray_power_w": 100000000.0, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 59.40587769033419, "om_batt_capacity_cost": [ 7.25 ], @@ -30012,7 +30055,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "soiling": [ 0.0, 0.0, @@ -30040,8 +30087,12 @@ ], "station_id": "78208", "step": 3600.0, - "subtotal_direct": 173460094.41528, + "subtotal_direct": 173460094.41527999, "system_capacity": 100000.0, + "system_itc_basis_cost": 114413992.97408131, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 59.40587769033419, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -30054,7 +30105,7 @@ "total_land_area": 433.51782985136148, "total_module_area": 526315.7894736842, "total_system_indirect_cost": 5000000.0, - "total_system_installed_cost": 114413992.97408132, + "total_system_installed_cost": 114413992.97408131, "tz": -7.0, "ui_ac_capacity": 76.92307692307692, "ui_array_land_area_acres": 433.51782985136148, @@ -30067,6 +30118,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, @@ -30082,7 +30140,7 @@ "ui_system_nameplate_standalone": 0.0, "ui_total_land_area_ha": 175.43871222814654, "ui_total_module_area": 526315.7894736842, - "ui_total_module_area_acres": 130.05534895540846, + "ui_total_module_area_acres": 130.05534895540843, "ui_total_module_area_ha": 52.63157894736842, "ui_use_acre_per_mw": 0.0, "ui_wacc": 6.709740000000002, diff --git a/deploy/runtime/defaults/PVWatts Battery_Third Party.json b/deploy/runtime/defaults/PVWatts Battery_Third Party.json index bbfaddbd2..a7589ad1d 100644 --- a/deploy/runtime/defaults/PVWatts Battery_Third Party.json +++ b/deploy/runtime/defaults/PVWatts Battery_Third Party.json @@ -110,7 +110,7 @@ 0.2 ], "analysis_period": 25.0, - "annual_albedo": 0.18395068539332039, + "annual_albedo": 0.1839506853933204, "annual_beam": 7.335643835616439, "annual_crit": 0.0, "annual_diffuse": 1.3484328767123289, @@ -18769,7 +18769,7 @@ "batt_type": 5.0, "batt_ui_bank_voltage": 51.74, "batt_ui_cell_voltage": 3.98, - "batt_ui_inverter_eff": 97.33435924339611, + "batt_ui_inverter_eff": 96.0, "batt_ui_nominal_bank_power": 4.982562000000001, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, @@ -63440,7 +63440,7 @@ 1.71415, 1.87435 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "normalize_to_utility_bill": 0.0, "peak_1": 1.85407, "peak_10": 2.55071, 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 c0af0996d..a67052d61 100644 --- a/deploy/runtime/defaults/PVWatts Wind Battery Hybrid_Host Developer.json +++ b/deploy/runtime/defaults/PVWatts Wind Battery Hybrid_Host Developer.json @@ -20618,6 +20618,11 @@ "analysis_period_warning": "", "annual_crit": 0.0, "annual_peak": 274.231, + "batt_basis_cost": 421090.49934, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_include": 0.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 21.323334390530769, "batt_minimum_outage_SOC": 10.0, "batt_power_discharge_max_kwac": 288.1303487999999, "batt_replacement_option": 1.0, @@ -29479,37 +29484,85 @@ "crit_load_user_data": [ 0.0 ], + "custom_generation_basis_cost": 0.0, + "customgeneration_itc_basis_cost_fed_include": 0.0, + "customgeneration_itc_basis_cost_sta_include": 0.0, + "customgeneration_itc_basis_percent": 0.0, "debt_message": "", "debt_option": 1.0, "debt_percent": 60.0, "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 948196.8, + 48.015135620778, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 605500.0, + 30.661529988691244, + 0.0, + 0.0, + 0.0 + ], + [ + 3.0, + 421090.49934, + 21.323334390530769, + 1.0, + 1.0, + 0.0 + ], + [ + 6.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -29517,6 +29570,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -38353,6 +38407,10 @@ ], "flip_target_percent": 11.0, "flip_target_year": 20.0, + "fuel_cell_basis_cost": 0.0, + "fuel_cell_itc_basis_cost_fed_include": 0.0, + "fuel_cell_itc_basis_cost_sta_include": 0.0, + "fuel_cell_itc_basis_percent": 0.0, "grid_curtailment": [ 1e38, 1e38, @@ -47121,7 +47179,11 @@ ], "host_nominal_discount_rate": 9.060000000000003, "host_real_discount_rate": 6.4, + "hybrid_basis_cost": 0.0, "hybrid_capital_cost": 0.0, + "hybrid_itc_basis_cost_fed_include": 0.0, + "hybrid_itc_basis_cost_sta_include": 0.0, + "hybrid_itc_basis_percent": 0.0, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, "ibi_fed_amount_deprbas_sta": 0.0, @@ -47169,6 +47231,14 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost": 0.0, + "itc_basis_cost_capex_fed": 421090.49934, + "itc_basis_cost_capex_sta": 421090.49934, + "itc_basis_cost_percent_fed": 21.323334390530769, + "itc_basis_cost_percent_sta": 21.323334390530769, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 21.323334390530769, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -47182,6 +47252,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -65385,6 +65456,8 @@ 184.05 ], "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 78.67666560946924, "normalize_to_utility_bill": 0.0, "om_capacity": 0.0, "om_fixed": 0.0, @@ -65454,6 +65527,11 @@ ], "ptc_sta_escal": 0.0, "ptc_sta_term": 10.0, + "pv_basis_cost": 948196.8, + "pv_itc_basis_cost": 0.0, + "pv_itc_basis_cost_fed_include": 0.0, + "pv_itc_basis_cost_sta_include": 0.0, + "pv_itc_basis_percent": 48.015135620778, "pv_total_installed_cost": 948196.8, "rate_escalation": [ 0.0 @@ -65468,7 +65546,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "start_day_of_year": 3.335046e-317, "start_day_of_year_load_ui": 3.335046e-317, @@ -65477,6 +65559,7 @@ 7.0 ], "system_capacity": 569.5652173913044, + "system_itc_basis_cost_include": 0.0, "term_int_rate": 7.0, "term_tenor": 18.0, "tod_library": "Uniform Dispatch", @@ -65486,6 +65569,13 @@ "ui_battery_cost": 421090.49934, "ui_customgeneration_capacity": 0.0, "ui_customgeneration_cost": 0.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_fuel_cell_capacity": 0.0, "ui_fuel_cell_cost": 0.0, "ui_hyb_pv_capacity": 469.5652173913044, @@ -66976,6 +67066,10 @@ 300.0, 300.0 ], + "wind_basis_cost": 605500.0, + "wind_itc_basis_cost_fed_include": 0.0, + "wind_itc_basis_cost_sta_include": 0.0, + "wind_itc_basis_percent": 30.661529988691244, "wind_system_capacity": 100.0, "wind_total_installed_cost": 605500.0 } 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 fa1797d31..306966550 100644 --- a/deploy/runtime/defaults/PVWatts Wind Battery Hybrid_Single Owner.json +++ b/deploy/runtime/defaults/PVWatts Wind Battery Hybrid_Single Owner.json @@ -12551,6 +12551,11 @@ "ac_nameplate": 76923.07692307692, "analysis_period": 25.0, "analysis_period_warning": "", + "batt_basis_cost": 74460094.41528, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_include": 0.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 14.773576331900462, "batt_power_discharge_max_kwac": 57600.0730368, "batt_replacement_option": 1.0, "batt_salvage_percentage": 0.0, @@ -12639,37 +12644,85 @@ "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, "cp_system_nameplate": 276.92307692307699, + "custom_generation_basis_cost": 0.0, + "customgeneration_itc_basis_cost_fed_include": 0.0, + "customgeneration_itc_basis_cost_sta_include": 0.0, + "customgeneration_itc_basis_percent": 0.0, "debt_message": "", "debt_option": 1.0, "debt_percent": 60.0, "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 112068500.0, + 22.23543432429263, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 317480000.0, + 62.990989343806919, + 0.0, + 0.0, + 0.0 + ], + [ + 3.0, + 74460094.41528, + 14.773576331900462, + 1.0, + 1.0, + 0.0 + ], + [ + 6.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -12677,6 +12730,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -21493,6 +21547,10 @@ ], "flip_target_percent": 11.0, "flip_target_year": 20.0, + "fuel_cell_basis_cost": 0.0, + "fuel_cell_itc_basis_cost_fed_include": 0.0, + "fuel_cell_itc_basis_cost_sta_include": 0.0, + "fuel_cell_itc_basis_percent": 0.0, "grid_curtailment": [ 1e38, 1e38, @@ -30260,7 +30318,11 @@ ], "grid_curtailment_price_esc": 0.0, "grid_interconnection_limit_kwac": 20000.0, + "hybrid_basis_cost": 0.0, "hybrid_capital_cost": 0.0, + "hybrid_itc_basis_cost_fed_include": 0.0, + "hybrid_itc_basis_cost_sta_include": 0.0, + "hybrid_itc_basis_percent": 0.0, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, "ibi_fed_amount_deprbas_sta": 0.0, @@ -30308,6 +30370,14 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost": 0.0, + "itc_basis_cost_capex_fed": 74460094.41528, + "itc_basis_cost_capex_sta": 74460094.41528, + "itc_basis_cost_percent_fed": 14.773576331900462, + "itc_basis_cost_percent_sta": 14.773576331900462, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 14.773576331900462, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -30321,6 +30391,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -30981,6 +31052,8 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 85.22642366809954, "om_capacity": 0.0, "om_fixed": 0.0, "om_production": 0.0, @@ -31037,6 +31110,11 @@ ], "ptc_sta_escal": 0.0, "ptc_sta_term": 10.0, + "pv_basis_cost": 112068500.0, + "pv_itc_basis_cost": 0.0, + "pv_itc_basis_cost_fed_include": 0.0, + "pv_itc_basis_cost_sta_include": 0.0, + "pv_itc_basis_percent": 22.23543432429263, "pv_total_installed_cost": 112068500.0, "rate_escalation": [ 0.0 @@ -31052,7 +31130,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "start_day_of_year": 3.335046e-317, "start_day_of_year_tod_ui": 3.335046e-317, @@ -31060,6 +31142,7 @@ 7.0 ], "system_capacity": 276923.07692307696, + "system_itc_basis_cost_include": 0.0, "term_int_rate": 7.0, "term_tenor": 18.0, "tod_library": "Uniform Dispatch", @@ -31068,6 +31151,13 @@ "ui_battery_cost": 74460094.41528, "ui_customgeneration_capacity": 0.0, "ui_customgeneration_cost": 0.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_fuel_cell_capacity": 0.0, "ui_fuel_cell_cost": 0.0, @@ -32510,6 +32600,10 @@ "ur_yearzero_usage_peaks": [ 0.0 ], + "wind_basis_cost": 317480000.0, + "wind_itc_basis_cost_fed_include": 0.0, + "wind_itc_basis_cost_sta_include": 0.0, + "wind_itc_basis_percent": 62.990989343806919, "wind_system_capacity": 200000.0, "wind_total_installed_cost": 317480000.0 } 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 d21e88a15..e82db6aed 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 @@ -56504,6 +56504,11 @@ "analysis_period_warning": "", "annual_crit": 0.0, "annual_peak": 274.231, + "batt_basis_cost": 429431.7728924999, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_include": 0.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 9.516366319480131, "batt_minimum_outage_SOC": 10.0, "batt_power_discharge_max_kwac": 300.13577999999998, "batt_replacement_option": 1.0, @@ -74124,37 +74129,93 @@ 0.0, 0.0 ], + "custom_generation_basis_cost": 0.0, + "customgeneration_itc_basis_cost_fed_include": 0.0, + "customgeneration_itc_basis_cost_sta_include": 0.0, + "customgeneration_itc_basis_percent": 0.0, "debt_message": "", "debt_option": 1.0, "debt_percent": 60.0, "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 948196.8, + 21.012390468875883, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 605500.0, + 13.418103107819335, + 0.0, + 0.0, + 0.0 + ], + [ + 3.0, + 429431.7728924999, + 9.516366319480131, + 1.0, + 1.0, + 0.0 + ], + [ + 4.0, + 2100000.0, + 46.53677378434451, + 0.0, + 0.0, + 0.0 + ], + [ + 6.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 20.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -74162,6 +74223,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -83611,6 +83673,10 @@ ], "flip_target_percent": 11.0, "flip_target_year": 20.0, + "fuel_cell_basis_cost": 2100000.0, + "fuel_cell_itc_basis_cost_fed_include": 0.0, + "fuel_cell_itc_basis_cost_sta_include": 0.0, + "fuel_cell_itc_basis_percent": 46.53677378434451, "fuelcell_power_nameplate": 200.0, "fuelcell_system_capacity": 200.0, "fuelcell_total_installed_cost": 2100000.0, @@ -101141,7 +101207,11 @@ ], "host_nominal_discount_rate": 9.060000000000003, "host_real_discount_rate": 6.4, + "hybrid_basis_cost": 0.0, "hybrid_capital_cost": 0.0, + "hybrid_itc_basis_cost_fed_include": 0.0, + "hybrid_itc_basis_cost_sta_include": 0.0, + "hybrid_itc_basis_percent": 0.0, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, "ibi_fed_amount_deprbas_sta": 0.0, @@ -101189,6 +101259,14 @@ "inflation_rate": 2.5, "insurance_rate": 1.0, "is_btm": 0.0, + "itc_basis_cost": 0.0, + "itc_basis_cost_capex_fed": 429431.7728924999, + "itc_basis_cost_capex_sta": 429431.7728924999, + "itc_basis_cost_percent_fed": 9.516366319480131, + "itc_basis_cost_percent_sta": 9.516366319480131, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 9.516366319480131, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -101202,6 +101280,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -119405,6 +119484,8 @@ 184.05 ], "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 90.48363368051987, "normalize_to_thermal_bill": 0.0, "normalize_to_utility_bill": 0.0, "om_capacity": 0.0, @@ -119475,6 +119556,11 @@ ], "ptc_sta_escal": 0.0, "ptc_sta_term": 10.0, + "pv_basis_cost": 948196.8, + "pv_itc_basis_cost": 0.0, + "pv_itc_basis_cost_fed_include": 0.0, + "pv_itc_basis_cost_sta_include": 0.0, + "pv_itc_basis_percent": 21.012390468875883, "pv_system_capacity": 540.0, "pv_total_installed_cost": 948196.8, "rate_escalation": [ @@ -119490,7 +119576,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "start_day_of_year": 3.335046e-317, "start_day_of_year_load_ui": 3.335046e-317, @@ -119499,6 +119589,7 @@ 7.0 ], "system_capacity": 769.5652173913044, + "system_itc_basis_cost_include": 0.0, "term_int_rate": 7.0, "term_tenor": 18.0, "thermal_1": 493720.8040000014, @@ -154615,6 +154706,13 @@ "ui_battery_cost": 429431.7728924999, "ui_customgeneration_capacity": 0.0, "ui_customgeneration_cost": 0.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_fuel_cell_capacity": 200.0, "ui_fuel_cell_cost": 2100000.0, "ui_hyb_pv_capacity": 469.5652173913044, @@ -173623,6 +173721,10 @@ 300.0, 300.0 ], + "wind_basis_cost": 605500.0, + "wind_itc_basis_cost_fed_include": 0.0, + "wind_itc_basis_cost_sta_include": 0.0, + "wind_itc_basis_percent": 13.418103107819335, "wind_system_capacity": 100.0, "wind_total_installed_cost": 605500.0 } 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 56e3bfa1b..cb0e15f56 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 @@ -30924,6 +30924,11 @@ "ac_nameplate": 71428.57142857144, "analysis_period": 25.0, "analysis_period_warning": "", + "batt_basis_cost": 74460094.41528, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_include": 0.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 12.825372061532466, "batt_power_discharge_max_kwac": 57600.0730368, "batt_replacement_option": 1.0, "batt_salvage_percentage": 0.0, @@ -31012,37 +31017,93 @@ "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, "cp_system_nameplate": 271.62857142857146, + "custom_generation_basis_cost": 0.0, + "customgeneration_itc_basis_cost_fed_include": 0.0, + "customgeneration_itc_basis_cost_sta_include": 0.0, + "customgeneration_itc_basis_percent": 0.0, "debt_message": "", "debt_option": 1.0, "debt_percent": 60.0, "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 112068500.0, + 19.303228395892256, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 317480000.0, + 54.68431317567267, + 0.0, + 0.0, + 0.0 + ], + [ + 3.0, + 74460094.41528, + 12.825372061532466, + 1.0, + 1.0, + 0.0 + ], + [ + 4.0, + 2100000.0, + 0.3617143053701418, + 0.0, + 0.0, + 0.0 + ], + [ + 6.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 20.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -31050,6 +31111,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -39866,6 +39928,10 @@ ], "flip_target_percent": 11.0, "flip_target_year": 10.0, + "fuel_cell_basis_cost": 2100000.0, + "fuel_cell_itc_basis_cost_fed_include": 0.0, + "fuel_cell_itc_basis_cost_sta_include": 0.0, + "fuel_cell_itc_basis_percent": 0.3617143053701418, "fuelcell_power_nameplate": 200.0, "fuelcell_system_capacity": 200.0, "fuelcell_total_installed_cost": 2100000.0, @@ -48636,7 +48702,11 @@ ], "grid_curtailment_price_esc": 0.0, "grid_interconnection_limit_kwac": 20000.0, + "hybrid_basis_cost": 0.0, "hybrid_capital_cost": 0.0, + "hybrid_itc_basis_cost_fed_include": 0.0, + "hybrid_itc_basis_cost_sta_include": 0.0, + "hybrid_itc_basis_percent": 0.0, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, "ibi_fed_amount_deprbas_sta": 0.0, @@ -48684,6 +48754,14 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost": 0.0, + "itc_basis_cost_capex_fed": 74460094.41528, + "itc_basis_cost_capex_sta": 74460094.41528, + "itc_basis_cost_percent_fed": 12.825372061532466, + "itc_basis_cost_percent_sta": 12.825372061532466, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 12.825372061532466, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -48697,6 +48775,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -49357,6 +49436,8 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 87.17462793846754, "om_capacity": 0.0, "om_fixed": 0.0, "om_production": 0.0, @@ -49413,6 +49494,11 @@ ], "ptc_sta_escal": 0.0, "ptc_sta_term": 10.0, + "pv_basis_cost": 112068500.0, + "pv_itc_basis_cost": 0.0, + "pv_itc_basis_cost_fed_include": 0.0, + "pv_itc_basis_cost_sta_include": 0.0, + "pv_itc_basis_percent": 19.303228395892256, "pv_total_installed_cost": 112068500.0, "rate_escalation": [ 0.0 @@ -49428,7 +49514,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "start_day_of_year": 3.335046e-317, "start_day_of_year_tod_ui": 3.335046e-317, @@ -49436,6 +49526,7 @@ 7.0 ], "system_capacity": 271628.5714285714, + "system_itc_basis_cost_include": 0.0, "term_int_rate": 7.0, "term_tenor": 18.0, "tod_library": "Uniform Dispatch", @@ -49444,6 +49535,13 @@ "ui_battery_cost": 74460094.41528, "ui_customgeneration_capacity": 0.0, "ui_customgeneration_cost": 0.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_fuel_cell_capacity": 200.0, "ui_fuel_cell_cost": 2100000.0, @@ -50886,6 +50984,10 @@ "ur_yearzero_usage_peaks": [ 0.0 ], + "wind_basis_cost": 317480000.0, + "wind_itc_basis_cost_fed_include": 0.0, + "wind_itc_basis_cost_sta_include": 0.0, + "wind_itc_basis_percent": 54.68431317567267, "wind_system_capacity": 200000.0, "wind_total_installed_cost": 317480000.0 } diff --git a/deploy/runtime/defaults/PVWatts_All Equity Partnership Flip.json b/deploy/runtime/defaults/PVWatts_All Equity Partnership Flip.json index 06db1515d..9110c0cc7 100644 --- a/deploy/runtime/defaults/PVWatts_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/PVWatts_All Equity Partnership Flip.json @@ -40,6 +40,10 @@ "annual_wspd": 1.78648, "array_type": 2.0, "azimuth": 180.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "batt_simple_enable": 0.0, @@ -195,36 +199,64 @@ 0.5 ], "degradation": [ - 0.5 + 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 112068500.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -232,6 +264,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18508,6 +18541,13 @@ "inverterarray_power_w": 76923076.92307693, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -18521,6 +18561,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19216,7 +19257,9 @@ "modulearray_power_w": 100000000.0, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 19.0 ], @@ -19282,10 +19325,10 @@ "property_assessed_value": 112068500.0, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19334,7 +19377,11 @@ ], "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "soiling": [ 0.0, 0.0, @@ -19366,6 +19413,10 @@ "step": 3600.0, "subtotal_direct": 99000000.0, "system_capacity": 100000.0, + "system_itc_basis_cost": 112068500.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 60.0, "tax_investor_postflip_cash_percent": 10.0, @@ -19384,6 +19435,13 @@ "ui_array_land_area_acres": 433.51782985136148, "ui_array_land_area_ha": 175.43871222814654, "ui_array_land_area_multiplier": 1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, @@ -19397,7 +19455,7 @@ "ui_step_minutes": 60.0, "ui_total_land_area_ha": 175.43871222814654, "ui_total_module_area": 526315.7894736842, - "ui_total_module_area_acres": 130.05534895540846, + "ui_total_module_area_acres": 130.05534895540843, "ui_total_module_area_ha": 52.63157894736842, "ui_use_acre_per_mw": 0.0, "ur_annual_min_charge": 0.0, diff --git a/deploy/runtime/defaults/PVWatts_Commercial.json b/deploy/runtime/defaults/PVWatts_Commercial.json index 05c6ab27e..f162e8de6 100644 --- a/deploy/runtime/defaults/PVWatts_Commercial.json +++ b/deploy/runtime/defaults/PVWatts_Commercial.json @@ -42,6 +42,10 @@ "annual_wspd": 1.786484018864629, "array_type": 1.0, "azimuth": 180.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "batt_simple_enable": 0.0, @@ -178,13 +182,42 @@ "debt_fraction": 100.0, "debt_message": "", "degradation": [ - 0.5 + 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 948196.8, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_en_basis_mat": 1.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -9060,19 +9093,27 @@ "inverterarray_power_w": 469565.2173913044, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -9086,7 +9127,7 @@ "itc_sta_percent_maxvalue": [ 1e38 ], - "land_area_value": 2.340996281197352, + "land_area_value": 2.3409962811973519, "land_fixed": 0.0, "land_per_acre": 0.0, "land_per_watt": 0.0, @@ -26650,7 +26691,7 @@ "module_power": 540.0, "module_total": 232200.0, "module_type": 0.0, - "modulearray_area": 2842.105263157895, + "modulearray_area": 2842.1052631578947, "modulearray_power": 540.0, "modulearray_power_w": 540000.0, "mpeak": [ @@ -26667,7 +26708,9 @@ 156.2, 184.05 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "normalize_to_utility_bill": 0.0, "om_capacity": [ 22.0 @@ -26739,7 +26782,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -26787,6 +26830,8 @@ ] ], "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "soiling": [ 0.0, @@ -26816,18 +26861,22 @@ "step": 3600.0, "subtotal_direct": 680400.0, "system_capacity": 540.0, + "system_itc_basis_cost": 948196.8, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "tilt": 20.0, "total_direct_cost": 707616.0, "total_indirect_cost": 205200.0, "total_installed_cost": 948196.8, - "total_land_area": 2.340996281197352, - "total_module_area": 2842.105263157895, + "total_land_area": 2.3409962811973519, + "total_module_area": 2842.1052631578947, "tz": -7.0, - "ui_ac_capacity": 0.4695652173913044, + "ui_ac_capacity": 0.46956521739130438, "ui_annual_load": 0.0, - "ui_array_land_area_acres": 2.340996281197352, - "ui_array_land_area_ha": 0.9473690460319912, + "ui_array_land_area_acres": 2.3409962811973519, + "ui_array_land_area_ha": 0.9473690460319911, "ui_array_land_area_multiplier": 1.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, @@ -26835,8 +26884,8 @@ "ui_loan_amount": 948196.8, "ui_net_capital_cost": 948196.8, "ui_step_minutes": 60.0, - "ui_total_land_area_ha": 0.9473690460319912, - "ui_total_module_area": 2842.105263157895, + "ui_total_land_area_ha": 0.9473690460319911, + "ui_total_module_area": 2842.1052631578947, "ui_total_module_area_acres": 0.7022988843592055, "ui_total_module_area_ha": 0.28421052631578949, "ui_use_acre_per_mw": 0.0, diff --git a/deploy/runtime/defaults/PVWatts_Community Solar.json b/deploy/runtime/defaults/PVWatts_Community Solar.json index 6175996d8..b0220a6d7 100644 --- a/deploy/runtime/defaults/PVWatts_Community Solar.json +++ b/deploy/runtime/defaults/PVWatts_Community Solar.json @@ -1,5 +1,5 @@ { - "ac_nameplate": 2307.692307692308, + "ac_nameplate": 2307.6923076923078, "adjust": 0.0, "adjust_constant": 0.0, "adjust_en_periods": 0.0, @@ -40,6 +40,10 @@ "annual_wspd": 1.78648, "array_type": 2.0, "azimuth": 180.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "batt_simple_enable": 0.0, @@ -110,7 +114,7 @@ 0.65 ] ], - "capex_table_total_installed_ac_cost": 1015384.6153846152, + "capex_table_total_installed_ac_cost": 1015384.6153846153, "capex_table_total_installed_dc_cost": 2370000.0, "cbi_fed_amount": 0.0, "cbi_fed_deprbas_fed": 0.0, @@ -170,7 +174,7 @@ "const_per_principal4": 0.0, "const_per_principal5": 0.0, "const_per_principal_total": 4518510.0, - "const_per_total1": 118610.8875, + "const_per_total1": 118610.88750000001, "const_per_total2": 0.0, "const_per_total3": 0.0, "const_per_total4": 0.0, @@ -180,7 +184,7 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 118610.8875, + "construction_financing_cost": 118610.88750000001, "contingency": 106200.0, "contingency_percent": 3.0, "cost_debt_closing": 0.0, @@ -209,36 +213,64 @@ "debt_option": 0.0, "debt_percent": 60.0, "degradation": [ - 0.5 + 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 4518510.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -246,6 +278,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -9109,24 +9142,32 @@ "inv_eff": 96.0, "inverter_costunits": 1.0, "inverter_num_units": 1.0, - "inverter_power": 2307.692307692308, + "inverter_power": 2307.6923076923078, "inverter_total": 150000.0, - "inverterarray_power": 2307.692307692308, + "inverterarray_power": 2307.6923076923078, "inverterarray_power_w": 2307692.3076923077, "is_advanced": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -9179,14 +9220,16 @@ "module_is_bifacial": 0.0, "module_num_units": 1.0, "module_power": 3000.0, - "module_total": 1020000.0, + "module_total": 1020000.0000000001, "module_type": 0.0, - "modulearray_area": 15789.473684210529, + "modulearray_area": 15789.473684210527, "modulearray_power": 3000.0, "modulearray_power_w": 3000000.0, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 22.0 ], @@ -9250,7 +9293,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -9297,7 +9340,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "soiling": [ 0.0, 0.0, @@ -9397,6 +9444,10 @@ ], "subtotal_direct": 3540000.0, "system_capacity": 3000.0, + "system_itc_basis_cost": 4518510.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -9405,7 +9456,7 @@ "total_indirect_cost": 690000.0, "total_installed_cost": 4518510.0, "total_land_area": 13.005534895540846, - "total_module_area": 15789.473684210529, + "total_module_area": 15789.473684210527, "tz": -7.0, "ui_ac_capacity": 2.3076923076923077, "ui_array_land_area_acres": 13.005534895540846, @@ -9415,6 +9466,13 @@ "ui_cr_subscriber2_name": "General", "ui_cr_subscriber3_name": "", "ui_cr_subscriber4_name": "", + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, "ui_land_area_ha": 5.263161366844397, @@ -9435,9 +9493,9 @@ "ui_subscriber4_name": "", "ui_total_capacity": 3000.0, "ui_total_land_area_ha": 5.263161366844397, - "ui_total_module_area": 15789.473684210529, + "ui_total_module_area": 15789.473684210527, "ui_total_module_area_acres": 3.901660468662253, - "ui_total_module_area_ha": 1.5789473684210529, + "ui_total_module_area_ha": 1.5789473684210527, "ui_total_unsubscribed_kw": 1200.0, "ui_total_unsubscribed_share": 40.0, "ui_upfront_cost_by_capacity": 105000.0, diff --git a/deploy/runtime/defaults/PVWatts_Host Developer.json b/deploy/runtime/defaults/PVWatts_Host Developer.json index b4193827d..d4669859f 100644 --- a/deploy/runtime/defaults/PVWatts_Host Developer.json +++ b/deploy/runtime/defaults/PVWatts_Host Developer.json @@ -42,6 +42,10 @@ "annual_wspd": 1.78648, "array_type": 1.0, "azimuth": 180.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "batt_simple_enable": 0.0, @@ -226,36 +230,64 @@ "debt_option": 1.0, "debt_percent": 60.0, "degradation": [ - 0.5 + 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 948196.8, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -263,6 +295,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18488,7 +18521,7 @@ "grid_per_watt": 0.05, "grid_percent": 0.0, "grid_total": 27000.0, - "host_nominal_discount_rate": 9.060000000000004, + "host_nominal_discount_rate": 9.060000000000003, "host_real_discount_rate": 6.4, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, @@ -18559,19 +18592,27 @@ "inverterarray_power_w": 469565.2173913044, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -18585,7 +18626,7 @@ "itc_sta_percent_maxvalue": [ 1e38 ], - "land_area_value": 2.340996281197352, + "land_area_value": 2.3409962811973519, "land_fixed": 0.0, "land_per_acre": 0.0, "land_per_watt": 0.0, @@ -36791,7 +36832,7 @@ "module_power": 540.0, "module_total": 232200.0, "module_type": 0.0, - "modulearray_area": 2842.105263157895, + "modulearray_area": 2842.1052631578947, "modulearray_power": 540.0, "modulearray_power_w": 540000.0, "months_receivables_reserve": 0.0, @@ -36810,7 +36851,9 @@ 156.2, 184.05 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "normalize_to_utility_bill": 0.0, "om_capacity": [ 22.0 @@ -36889,7 +36932,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -36940,7 +36983,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "soiling": [ 0.0, 0.0, @@ -36971,6 +37018,10 @@ "step": 3600.0, "subtotal_direct": 680400.0, "system_capacity": 540.0, + "system_itc_basis_cost": 948196.8, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -36979,20 +37030,27 @@ "total_direct_cost": 707616.0, "total_indirect_cost": 205200.0, "total_installed_cost": 948196.8, - "total_land_area": 2.340996281197352, - "total_module_area": 2842.105263157895, + "total_land_area": 2.3409962811973519, + "total_module_area": 2842.1052631578947, "tz": -7.0, - "ui_ac_capacity": 0.4695652173913044, + "ui_ac_capacity": 0.46956521739130438, "ui_annual_load": 0.0, - "ui_array_land_area_acres": 2.340996281197352, - "ui_array_land_area_ha": 0.9473690460319912, + "ui_array_land_area_acres": 2.3409962811973519, + "ui_array_land_area_ha": 0.9473690460319911, "ui_array_land_area_multiplier": 1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, "ui_land_area_per_mw": 0.0, "ui_step_minutes": 60.0, - "ui_total_land_area_ha": 0.9473690460319912, - "ui_total_module_area": 2842.105263157895, + "ui_total_land_area_ha": 0.9473690460319911, + "ui_total_module_area": 2842.1052631578947, "ui_total_module_area_acres": 0.7022988843592055, "ui_total_module_area_ha": 0.28421052631578949, "ui_use_acre_per_mw": 0.0, diff --git a/deploy/runtime/defaults/PVWatts_LCOE Calculator.json b/deploy/runtime/defaults/PVWatts_LCOE Calculator.json index b8db49e32..e00d64b37 100644 --- a/deploy/runtime/defaults/PVWatts_LCOE Calculator.json +++ b/deploy/runtime/defaults/PVWatts_LCOE Calculator.json @@ -8922,12 +8922,12 @@ "ui_array_land_area_multiplier": 1.0, "ui_capital_cost_capacity": 1118.0, "ui_capital_cost_fixed": 53455000.0, - "ui_cfin": 1.0230316278598109, + "ui_cfin": 1.0230316278598107, "ui_cost_input_option": 1.0, "ui_crf": 0.08426619052849123, "ui_fcr_input_option": 1.0, "ui_fixed_charge_rate": 0.098, - "ui_ireal": 0.04390243902439051, + "ui_ireal": 0.043902439024390508, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, "ui_land_area_per_mw": 0.0, @@ -8939,11 +8939,11 @@ "ui_system_capacity": 100000.0, "ui_total_land_area_ha": 175.43871222814654, "ui_total_module_area": 526315.7894736842, - "ui_total_module_area_acres": 130.05534895540846, + "ui_total_module_area_acres": 130.05534895540843, "ui_total_module_area_ha": 52.63157894736842, "ui_use_acre_per_mw": 0.0, "ui_variable_operating_cost": 0.0, - "ui_wacc": 0.05584390243902449, + "ui_wacc": 0.055843902439024487, "use_specific_weather_file": 0.0, "use_wf_albedo": 1.0, "user_specified_constant_albedo": 0.2, diff --git a/deploy/runtime/defaults/PVWatts_Leveraged Partnership Flip.json b/deploy/runtime/defaults/PVWatts_Leveraged Partnership Flip.json index 55cd1e668..2aa271f22 100644 --- a/deploy/runtime/defaults/PVWatts_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/PVWatts_Leveraged Partnership Flip.json @@ -40,6 +40,10 @@ "annual_wspd": 1.78648, "array_type": 2.0, "azimuth": 180.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "batt_simple_enable": 0.0, @@ -200,36 +204,64 @@ "debt_option": 1.0, "debt_percent": 60.0, "degradation": [ - 0.5 + 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 112068500.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -237,6 +269,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18516,6 +18549,13 @@ "inverterarray_power_w": 76923076.92307693, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -18529,6 +18569,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19225,7 +19266,9 @@ "modulearray_power_w": 100000000.0, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 19.0 ], @@ -19292,10 +19335,10 @@ "property_assessed_value": 112068500.0, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19345,7 +19388,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "soiling": [ 0.0, 0.0, @@ -19375,6 +19422,10 @@ "step": 3600.0, "subtotal_direct": 99000000.0, "system_capacity": 100000.0, + "system_itc_basis_cost": 112068500.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -19395,6 +19446,13 @@ "ui_array_land_area_acres": 433.51782985136148, "ui_array_land_area_ha": 175.43871222814654, "ui_array_land_area_multiplier": 1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, @@ -19408,7 +19466,7 @@ "ui_step_minutes": 60.0, "ui_total_land_area_ha": 175.43871222814654, "ui_total_module_area": 526315.7894736842, - "ui_total_module_area_acres": 130.05534895540846, + "ui_total_module_area_acres": 130.05534895540843, "ui_total_module_area_ha": 52.63157894736842, "ui_use_acre_per_mw": 0.0, "ui_wacc": 6.709740000000002, diff --git a/deploy/runtime/defaults/PVWatts_Merchant Plant.json b/deploy/runtime/defaults/PVWatts_Merchant Plant.json index ea90e7a0f..ae5957ae5 100644 --- a/deploy/runtime/defaults/PVWatts_Merchant Plant.json +++ b/deploy/runtime/defaults/PVWatts_Merchant Plant.json @@ -40,6 +40,10 @@ "annual_wspd": 1.78648, "array_type": 2.0, "azimuth": 180.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "batt_simple_enable": 0.0, @@ -214,36 +218,64 @@ "debt_option": 1.0, "debt_percent": 60.0, "degradation": [ - 0.5 + 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 112068500.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -251,6 +283,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -9122,6 +9155,13 @@ "inverterarray_power_w": 76923076.92307693, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -9135,6 +9175,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -666317,7 +666358,9 @@ ], "mp_error_msg": "", "mp_market_percent_gen": 100.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 19.0 ], @@ -666378,10 +666421,10 @@ "property_assessed_value": 112068500.0, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -666432,7 +666475,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "soiling": [ 0.0, 0.0, @@ -666461,6 +666508,10 @@ "step": 3600.0, "subtotal_direct": 99000000.0, "system_capacity": 100000.0, + "system_itc_basis_cost": 112068500.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -666475,6 +666526,13 @@ "ui_array_land_area_acres": 433.51782985136148, "ui_array_land_area_ha": 175.43871222814654, "ui_array_land_area_multiplier": 1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, @@ -666489,7 +666547,7 @@ "ui_system_nameplate_standalone": 0.0, "ui_total_land_area_ha": 175.43871222814654, "ui_total_module_area": 526315.7894736842, - "ui_total_module_area_acres": 130.05534895540846, + "ui_total_module_area_acres": 130.05534895540843, "ui_total_module_area_ha": 52.63157894736842, "ui_use_acre_per_mw": 0.0, "ui_wacc": 6.709740000000002, diff --git a/deploy/runtime/defaults/PVWatts_None.json b/deploy/runtime/defaults/PVWatts_None.json index 9d4f0f748..5baed9ffb 100644 --- a/deploy/runtime/defaults/PVWatts_None.json +++ b/deploy/runtime/defaults/PVWatts_None.json @@ -17661,7 +17661,7 @@ "ui_step_minutes": 60.0, "ui_total_land_area_ha": 175.43871222814654, "ui_total_module_area": 526315.7894736842, - "ui_total_module_area_acres": 130.05534895540846, + "ui_total_module_area_acres": 130.05534895540843, "ui_total_module_area_ha": 52.63157894736842, "ui_use_acre_per_mw": 0.0, "use_specific_weather_file": 0.0, diff --git a/deploy/runtime/defaults/PVWatts_Residential.json b/deploy/runtime/defaults/PVWatts_Residential.json index 544fddfa8..fdef6a1bc 100644 --- a/deploy/runtime/defaults/PVWatts_Residential.json +++ b/deploy/runtime/defaults/PVWatts_Residential.json @@ -73,7 +73,7 @@ 1.0 ], "YrBuilt": 1980.0, - "ac_nameplate": 6.956521739130436, + "ac_nameplate": 6.9565217391304359, "adjust": 0.0, "adjust_constant": 0.0, "adjust_en_periods": 0.0, @@ -116,6 +116,10 @@ "annual_wspd": 1.786484018864629, "array_type": 1.0, "azimuth": 180.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "batt_simple_enable": 0.0, @@ -220,8 +224,16 @@ "debt_fraction": 100.0, "debt_message": "", "degradation": [ - 0.5 + 0.0 ], + "depr_basis_mat": [ + [ + NaN + ] + ], + "depr_en_basis_mat": 0.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "elev": 358.0, "en_belpe": 0.0, "en_cool": 1.0, @@ -9099,25 +9111,31 @@ "inv_eff": 96.0, "inverter_costunits": 1.0, "inverter_num_units": 1.0, - "inverter_power": 6.956521739130436, + "inverter_power": 6.9565217391304359, "inverter_total": 2880.0, - "inverterarray_power": 6.956521739130436, + "inverterarray_power": 6.9565217391304359, "inverterarray_power_w": 6956.521739130436, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -26727,7 +26745,7 @@ 1.71415, 1.87435 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "normalize_to_utility_bill": 0.0, "om_capacity": [ 30.0 @@ -26799,7 +26817,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -26847,6 +26865,7 @@ ] ], "show_cash_incentives": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "soiling": [ 0.0, @@ -26877,6 +26896,10 @@ "step": 3600.0, "subtotal_direct": 16400.0, "system_capacity": 8.0, + "system_itc_basis_cost": 25281.8, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "tilt": 20.0, "total_direct_cost": 16400.0, @@ -26888,14 +26911,14 @@ "ui_ac_capacity": 0.006956521739130436, "ui_annual_load": 0.0, "ui_array_land_area_acres": 0.03468142638810892, - "ui_array_land_area_ha": 0.014035096978251725, + "ui_array_land_area_ha": 0.014035096978251723, "ui_array_land_area_multiplier": 1.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, "ui_land_area_per_mw": 0.0, "ui_net_capital_cost": 25281.8, "ui_step_minutes": 60.0, - "ui_total_land_area_ha": 0.014035096978251725, + "ui_total_land_area_ha": 0.014035096978251723, "ui_total_module_area": 42.10526315789474, "ui_total_module_area_acres": 0.010404427916432676, "ui_total_module_area_ha": 0.004210526315789474, diff --git a/deploy/runtime/defaults/PVWatts_Sale Leaseback.json b/deploy/runtime/defaults/PVWatts_Sale Leaseback.json index c5700fe53..ae23d4365 100644 --- a/deploy/runtime/defaults/PVWatts_Sale Leaseback.json +++ b/deploy/runtime/defaults/PVWatts_Sale Leaseback.json @@ -40,6 +40,10 @@ "annual_wspd": 1.78648, "array_type": 2.0, "azimuth": 180.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "batt_simple_enable": 0.0, @@ -195,36 +199,64 @@ 0.5 ], "degradation": [ - 0.5 + 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 112068500.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -232,6 +264,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18503,6 +18536,13 @@ "inverterarray_power_w": 76923076.92307693, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -18516,6 +18556,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19211,7 +19252,9 @@ "modulearray_power_w": 100000000.0, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 19.0 ], @@ -19277,10 +19320,10 @@ "property_assessed_value": 112068500.0, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19330,7 +19373,11 @@ ], "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "soiling": [ 0.0, 0.0, @@ -19363,6 +19410,10 @@ "step": 3600.0, "subtotal_direct": 99000000.0, "system_capacity": 100000.0, + "system_itc_basis_cost": 112068500.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "tax_investor_required_lease_reserve": 6.0, "tilt": 0.0, @@ -19377,6 +19428,13 @@ "ui_array_land_area_acres": 433.51782985136148, "ui_array_land_area_ha": 175.43871222814654, "ui_array_land_area_multiplier": 1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, @@ -19390,7 +19448,7 @@ "ui_step_minutes": 60.0, "ui_total_land_area_ha": 175.43871222814654, "ui_total_module_area": 526315.7894736842, - "ui_total_module_area_acres": 130.05534895540846, + "ui_total_module_area_acres": 130.05534895540843, "ui_total_module_area_ha": 52.63157894736842, "ui_use_acre_per_mw": 0.0, "ur_annual_min_charge": 0.0, diff --git a/deploy/runtime/defaults/PVWatts_Single Owner.json b/deploy/runtime/defaults/PVWatts_Single Owner.json index 2b1da955b..1a9143e25 100644 --- a/deploy/runtime/defaults/PVWatts_Single Owner.json +++ b/deploy/runtime/defaults/PVWatts_Single Owner.json @@ -40,6 +40,10 @@ "annual_wspd": 1.78648, "array_type": 2.0, "azimuth": 180.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "batt_simple_enable": 0.0, @@ -206,36 +210,64 @@ "debt_option": 1.0, "debt_percent": 60.0, "degradation": [ - 0.5 + 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 112068500.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -243,6 +275,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -18521,6 +18554,13 @@ "inverterarray_power_w": 76923076.92307693, "is_advanced": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -18534,6 +18574,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -19230,7 +19271,9 @@ "modulearray_power_w": 100000000.0, "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 19.0 ], @@ -19297,10 +19340,10 @@ "property_assessed_value": 112068500.0, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -19353,7 +19396,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "soiling": [ 0.0, 0.0, @@ -19383,6 +19430,10 @@ "step": 3600.0, "subtotal_direct": 99000000.0, "system_capacity": 100000.0, + "system_itc_basis_cost": 112068500.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -19398,6 +19449,13 @@ "ui_array_land_area_acres": 433.51782985136148, "ui_array_land_area_ha": 175.43871222814654, "ui_array_land_area_multiplier": 1.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_land_area_additional": 0.0, "ui_land_area_additional_units": 0.0, @@ -19412,7 +19470,7 @@ "ui_system_nameplate_standalone": 0.0, "ui_total_land_area_ha": 175.43871222814654, "ui_total_module_area": 526315.7894736842, - "ui_total_module_area_acres": 130.05534895540846, + "ui_total_module_area_acres": 130.05534895540843, "ui_total_module_area_ha": 52.63157894736842, "ui_use_acre_per_mw": 0.0, "ui_wacc": 6.709740000000002, diff --git a/deploy/runtime/defaults/PVWatts_Third Party.json b/deploy/runtime/defaults/PVWatts_Third Party.json index fe28316ac..8d175aded 100644 --- a/deploy/runtime/defaults/PVWatts_Third Party.json +++ b/deploy/runtime/defaults/PVWatts_Third Party.json @@ -137,7 +137,7 @@ 0.5 ], "degradation": [ - 0.5 + 0.0 ], "elev": 358.0, "en_belpe": 0.0, @@ -26527,7 +26527,7 @@ 1.71415, 1.87435 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "normalize_to_utility_bill": 0.0, "peak_1": 1.85407, "peak_10": 2.55071, 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 24d1b8f9d..0b9272f71 100644 --- a/deploy/runtime/defaults/Photovoltaic Wind Battery Hybrid_Host Developer.json +++ b/deploy/runtime/defaults/Photovoltaic Wind Battery Hybrid_Host Developer.json @@ -23613,6 +23613,11 @@ "analysis_period_warning": "", "annual_crit": 0.0, "annual_peak": 274.231, + "batt_basis_cost": 421090.49934, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_include": 0.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 20.68819822480127, "batt_minimum_outage_SOC": 10.0, "batt_power_discharge_max_kwac": 288.1303487999999, "batt_replacement_option": 1.0, @@ -32474,37 +32479,85 @@ "crit_load_user_data": [ 0.0 ], + "custom_generation_basis_cost": 0.0, + "customgeneration_itc_basis_cost_fed_include": 0.0, + "customgeneration_itc_basis_cost_sta_include": 0.0, + "customgeneration_itc_basis_percent": 0.0, "debt_message": "", "debt_option": 1.0, "debt_percent": 60.0, "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 978548.579568, + 48.076142820678118, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 635775.0, + 31.235658954520614, + 0.0, + 0.0, + 0.0 + ], + [ + 3.0, + 421090.49934, + 20.68819822480127, + 1.0, + 1.0, + 0.0 + ], + [ + 6.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 185.123, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -32512,6 +32565,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -41348,6 +41402,10 @@ ], "flip_target_percent": 11.0, "flip_target_year": 10.0, + "fuel_cell_basis_cost": 0.0, + "fuel_cell_itc_basis_cost_fed_include": 0.0, + "fuel_cell_itc_basis_cost_sta_include": 0.0, + "fuel_cell_itc_basis_percent": 0.0, "grid_curtailment": [ 1e38, 1e38, @@ -50116,7 +50174,11 @@ ], "host_nominal_discount_rate": 9.060000000000003, "host_real_discount_rate": 6.4, + "hybrid_basis_cost": 0.0, "hybrid_capital_cost": 0.0, + "hybrid_itc_basis_cost_fed_include": 0.0, + "hybrid_itc_basis_cost_sta_include": 0.0, + "hybrid_itc_basis_percent": 0.0, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, "ibi_fed_amount_deprbas_sta": 0.0, @@ -50164,6 +50226,14 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost": 0.0, + "itc_basis_cost_capex_fed": 421090.49934, + "itc_basis_cost_capex_sta": 421090.49934, + "itc_basis_cost_percent_fed": 20.68819822480127, + "itc_basis_cost_percent_sta": 20.68819822480127, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 20.68819822480127, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -50177,6 +50247,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -68380,6 +68451,8 @@ 184.05 ], "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 79.31180177519873, "normalize_to_utility_bill": 0.0, "om_capacity": 0.0, "om_fixed": 0.0, @@ -68449,6 +68522,11 @@ ], "ptc_sta_escal": 0.0, "ptc_sta_term": 10.0, + "pv_basis_cost": 978548.579568, + "pv_itc_basis_cost": 0.0, + "pv_itc_basis_cost_fed_include": 0.0, + "pv_itc_basis_cost_sta_include": 0.0, + "pv_itc_basis_percent": 48.076142820678118, "pv_system_capacity": 557.2854, "pv_total_installed_cost": 978548.579568, "rate_escalation": [ @@ -68464,7 +68542,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "start_day_of_year": 3.335046e-317, "start_day_of_year_load_ui": 3.335046e-317, @@ -68473,6 +68555,7 @@ 7.0 ], "system_capacity": 553.994, + "system_itc_basis_cost_include": 0.0, "term_int_rate": 7.0, "term_tenor": 18.0, "tod_library": "Uniform Dispatch", @@ -68483,6 +68566,13 @@ "ui_battery_cost": 421090.49934, "ui_customgeneration_capacity": 0.0, "ui_customgeneration_cost": 0.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_fuel_cell_capacity": 0.0, "ui_fuel_cell_cost": 0.0, "ui_hyb_pv_capacity": 453.994, @@ -69973,6 +70063,10 @@ 300.0, 300.0 ], + "wind_basis_cost": 635775.0, + "wind_itc_basis_cost_fed_include": 0.0, + "wind_itc_basis_cost_sta_include": 0.0, + "wind_itc_basis_percent": 31.235658954520614, "wind_system_capacity": 100.0, "wind_total_installed_cost": 635775.0 } 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 fc2a42798..4900311a3 100644 --- a/deploy/runtime/defaults/Photovoltaic Wind Battery Hybrid_Single Owner.json +++ b/deploy/runtime/defaults/Photovoltaic Wind Battery Hybrid_Single Owner.json @@ -16193,6 +16193,11 @@ "Hybrid": { "analysis_period": 25.0, "analysis_period_warning": "", + "batt_basis_cost": 74460094.41528, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_include": 0.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 14.77359958373506, "batt_power_discharge_max_kwac": 57600.0730368, "batt_replacement_option": 1.0, "batt_salvage_percentage": 0.0, @@ -16281,37 +16286,85 @@ "cp_capacity_payment_esc": 0.0, "cp_capacity_payment_type": 0.0, "cp_system_nameplate": 275.21582, + "custom_generation_basis_cost": 0.0, + "customgeneration_itc_basis_cost_fed_include": 0.0, + "customgeneration_itc_basis_cost_sta_include": 0.0, + "customgeneration_itc_basis_percent": 0.0, "debt_message": "", "debt_option": 1.0, "debt_percent": 50.0, "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, "depr_alloc_none": 0.0, "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 112067706.75226055, + 22.235311932207055, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 317480000.0, + 62.99108848405789, + 0.0, + 0.0, + 0.0 + ], + [ + 3.0, + 74460094.41528, + 14.77359958373506, + 1.0, + 1.0, + 0.0 + ], + [ + 6.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 185.123, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -16319,6 +16372,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -25135,6 +25189,10 @@ ], "flip_target_percent": 10.0, "flip_target_year": 10.0, + "fuel_cell_basis_cost": 0.0, + "fuel_cell_itc_basis_cost_fed_include": 0.0, + "fuel_cell_itc_basis_cost_sta_include": 0.0, + "fuel_cell_itc_basis_percent": 0.0, "grid_curtailment": [ 1e38, 1e38, @@ -33902,7 +33960,11 @@ ], "grid_curtailment_price_esc": 0.0, "grid_interconnection_limit_kwac": 20000.0, + "hybrid_basis_cost": 0.0, "hybrid_capital_cost": 0.0, + "hybrid_itc_basis_cost_fed_include": 0.0, + "hybrid_itc_basis_cost_sta_include": 0.0, + "hybrid_itc_basis_percent": 0.0, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, "ibi_fed_amount_deprbas_sta": 0.0, @@ -33950,6 +34012,14 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost": 0.0, + "itc_basis_cost_capex_fed": 74460094.41528, + "itc_basis_cost_capex_sta": 74460094.41528, + "itc_basis_cost_percent_fed": 14.77359958373506, + "itc_basis_cost_percent_sta": 14.77359958373506, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 14.77359958373506, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -33963,6 +34033,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -34623,6 +34694,8 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 85.22640041626494, "om_capacity": 0.0, "om_fixed": 0.0, "om_production": 0.0, @@ -34679,7 +34752,12 @@ ], "ptc_sta_escal": 0.0, "ptc_sta_term": 10.0, - "pv_total_installed_cost": 112067706.75226057, + "pv_basis_cost": 112067706.75226055, + "pv_itc_basis_cost": 0.0, + "pv_itc_basis_cost_fed_include": 0.0, + "pv_itc_basis_cost_sta_include": 0.0, + "pv_itc_basis_percent": 22.235311932207055, + "pv_total_installed_cost": 112067706.75226055, "rate_escalation": [ 0.0 ], @@ -34694,7 +34772,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "start_day_of_year": 3.335046e-317, "start_day_of_year_tod_ui": 3.335046e-317, @@ -34702,6 +34784,7 @@ 7.0 ], "system_capacity": 275215.82, + "system_itc_basis_cost_include": 0.0, "term_int_rate": 7.0, "term_tenor": 18.0, "tod_library": "Uniform Dispatch", @@ -34711,11 +34794,18 @@ "ui_battery_cost": 74460094.41528, "ui_customgeneration_capacity": 0.0, "ui_customgeneration_cost": 0.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_fuel_cell_capacity": 0.0, "ui_fuel_cell_cost": 0.0, "ui_hyb_pv_capacity": 75215.82, - "ui_pv_cost": 112067706.75226057, + "ui_pv_cost": 112067706.75226055, "ui_system_nameplate_standalone": 0.0, "ui_wacc": 7.101450000000001, "ui_wind_cost": 317480000.0, @@ -36273,6 +36363,10 @@ "ur_yearzero_usage_peaks": [ 0.0 ], + "wind_basis_cost": 317480000.0, + "wind_itc_basis_cost_fed_include": 0.0, + "wind_itc_basis_cost_sta_include": 0.0, + "wind_itc_basis_percent": 62.99108848405789, "wind_system_capacity": 200000.0, "wind_total_installed_cost": 317480000.0 } diff --git a/deploy/runtime/defaults/Physical Trough IPH_Commercial.json b/deploy/runtime/defaults/Physical Trough IPH_Commercial.json index 9316ff77a..320b1a74f 100644 --- a/deploy/runtime/defaults/Physical Trough IPH_Commercial.json +++ b/deploy/runtime/defaults/Physical Trough IPH_Commercial.json @@ -18654,6 +18654,10 @@ "aux_par_2": 0.0, "aux_par_f": 1.0, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -19138,11 +19142,27 @@ "degradation": [ 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 8.39880241854e-312 + ] + ], + "depr_en_basis_mat": 0.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -19590,6 +19610,13 @@ "is_hx": 1.0, "is_timestep_load_fractions": 1.0, "is_tod_pc_target_also_pc_max": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -19603,6 +19630,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -37304,6 +37332,8 @@ "nameplate": 5.0, "nodes": 2000.0, "nominal_discount_rate": 9.060000000000004, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "non_solar_field_land_area_multiplier": 1.1, "normalize_to_utility_bill": 0.0, "northsouth_field_sep": 20.0, @@ -37376,7 +37406,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount_heat_btu": [ 0.0 ], @@ -37431,6 +37461,9 @@ ] ], "sf_type": 1.0, + "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "single_loop_aperture": 5280.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -37461,6 +37494,10 @@ "store_fluid": 18.0, "system_capacity": 5000.0, "system_capacity_heat_btu": 17.060708175665377, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 0.0, "t_ch_out_max": 500.0, "t_dis_out_min": 500.0, diff --git a/deploy/runtime/defaults/Physical Trough IPH_LCOH Calculator.json b/deploy/runtime/defaults/Physical Trough IPH_LCOH Calculator.json index 55a574f93..50a3badc8 100644 --- a/deploy/runtime/defaults/Physical Trough IPH_LCOH Calculator.json +++ b/deploy/runtime/defaults/Physical Trough IPH_LCOH Calculator.json @@ -1219,7 +1219,7 @@ "csp.dtr.tes.htf_min_opt_temp": 238.0, "csp.dtr.tes.min_fluid_volume": 39.67439516694667, "csp.dtr.tes.thermal_capacity": 30.0, - "csp.pt.par.calc.aux": 0.12121, + "csp.pt.par.calc.aux": 0.12120999999999999, "csp.pt.par.calc.bop": 0.0, "csp.pt.tes.htf_density": 1872.488, "csp.pt.tes.tank_diameter": 7.107391202241459, @@ -1456,7 +1456,7 @@ "csp_dtr_hce_var4_rated_heat_loss_2": 0.0, "csp_dtr_hce_var4_rated_heat_loss_3": 0.0, "csp_dtr_hce_var4_rated_heat_loss_4": 0.0, - "csp_dtr_loop_hce_heat_loss": 0.9745454545454548, + "csp_dtr_loop_hce_heat_loss": 0.9745454545454547, "csp_dtr_sca_ap_length_1": 21.0, "csp_dtr_sca_ap_length_2": 14.375, "csp_dtr_sca_ap_length_3": 14.375, @@ -1494,25 +1494,25 @@ 0.0 ] ], - "csp_dtr_sca_calc_end_loss_1": 0.9996718942883744, - "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": 0.9996718942883743, + "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": [ [ - 0.9996718942883744, - 0.9996434127184016, - 0.9996434127184016, - 0.9996434127184016 + 0.9996718942883743, + 0.9996434127184017, + 0.9996434127184017, + 0.9996434127184017 ] ], - "csp_dtr_sca_calc_iam_1": 0.9960610689663656, + "csp_dtr_sca_calc_iam_1": 0.9960610689663657, "csp_dtr_sca_calc_iam_2": 1.0018753305435045, "csp_dtr_sca_calc_iam_3": 1.0018753305435045, "csp_dtr_sca_calc_iam_4": 1.0018753305435045, "csp_dtr_sca_calc_iams": [ [ - 0.9960610689663656, + 0.9960610689663657, 1.0018753305435045, 1.0018753305435045, 1.0018753305435045 @@ -1533,11 +1533,11 @@ 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, @@ -1819,7 +1819,7 @@ "f_htfmax": 1.2, "f_htfmax_actual": 0.5460258809863511, "f_htfmin": 0.25, - "f_htfmin_actual": 0.04550215674886259, + "f_htfmin_actual": 0.045502156748862588, "f_tc_cold": 2.0, "f_turb_tou_periods": [ 1.0, diff --git a/deploy/runtime/defaults/Physical Trough IPH_None.json b/deploy/runtime/defaults/Physical Trough IPH_None.json index 15b3c8ace..1ebfd36fc 100644 --- a/deploy/runtime/defaults/Physical Trough IPH_None.json +++ b/deploy/runtime/defaults/Physical Trough IPH_None.json @@ -1200,7 +1200,7 @@ "csp.dtr.tes.htf_min_opt_temp": 238.0, "csp.dtr.tes.min_fluid_volume": 39.67439516694667, "csp.dtr.tes.thermal_capacity": 30.0, - "csp.pt.par.calc.aux": 0.12121, + "csp.pt.par.calc.aux": 0.12120999999999999, "csp.pt.par.calc.bop": 0.0, "csp.pt.tes.htf_density": 1872.488, "csp.pt.tes.tank_diameter": 7.107391202241459, @@ -1437,7 +1437,7 @@ "csp_dtr_hce_var4_rated_heat_loss_2": 0.0, "csp_dtr_hce_var4_rated_heat_loss_3": 0.0, "csp_dtr_hce_var4_rated_heat_loss_4": 0.0, - "csp_dtr_loop_hce_heat_loss": 0.9745454545454548, + "csp_dtr_loop_hce_heat_loss": 0.9745454545454547, "csp_dtr_sca_ap_length_1": 21.0, "csp_dtr_sca_ap_length_2": 14.375, "csp_dtr_sca_ap_length_3": 14.375, @@ -1475,25 +1475,25 @@ 0.0 ] ], - "csp_dtr_sca_calc_end_loss_1": 0.9996718942883744, - "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": 0.9996718942883743, + "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": [ [ - 0.9996718942883744, - 0.9996434127184016, - 0.9996434127184016, - 0.9996434127184016 + 0.9996718942883743, + 0.9996434127184017, + 0.9996434127184017, + 0.9996434127184017 ] ], - "csp_dtr_sca_calc_iam_1": 0.9960610689663656, + "csp_dtr_sca_calc_iam_1": 0.9960610689663657, "csp_dtr_sca_calc_iam_2": 1.0018753305435045, "csp_dtr_sca_calc_iam_3": 1.0018753305435045, "csp_dtr_sca_calc_iam_4": 1.0018753305435045, "csp_dtr_sca_calc_iams": [ [ - 0.9960610689663656, + 0.9960610689663657, 1.0018753305435045, 1.0018753305435045, 1.0018753305435045 @@ -1514,11 +1514,11 @@ 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, @@ -1799,7 +1799,7 @@ "f_htfmax": 1.2, "f_htfmax_actual": 0.5460258809863511, "f_htfmin": 0.25, - "f_htfmin_actual": 0.04550215674886259, + "f_htfmin_actual": 0.045502156748862588, "f_tc_cold": 2.0, "f_turb_tou_periods": [ 1.0, diff --git a/deploy/runtime/defaults/Physical Trough IPH_Single Owner.json b/deploy/runtime/defaults/Physical Trough IPH_Single Owner.json index 2bbcadc75..9deae9328 100644 --- a/deploy/runtime/defaults/Physical Trough IPH_Single Owner.json +++ b/deploy/runtime/defaults/Physical Trough IPH_Single Owner.json @@ -1137,6 +1137,10 @@ "aux_par_2": 0.0, "aux_par_f": 1.0, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -1658,33 +1662,48 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, + "depr_alloc_custom_percent_calc": 0.0, "depr_alloc_macrs_15_percent": 1.5, + "depr_alloc_macrs_15_percent_calc": 0.0, "depr_alloc_macrs_5_percent": 90.0, + "depr_alloc_macrs_5_percent_calc": 0.0, "depr_alloc_none": 3.0, "depr_alloc_sl_15_percent": 2.5, + "depr_alloc_sl_15_percent_calc": 0.0, "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 8.39880241854e-312 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 0.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 0.0, "depr_bonus_sta_macrs_5": 0.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 0.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1692,6 +1711,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -10934,6 +10954,13 @@ "is_hx": 1.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -10947,6 +10974,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -11749,6 +11777,8 @@ "nameplate": 5.0, "nodes": 2000.0, "nominal_discount_rate": 9.060000000000004, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "non_solar_field_land_area_multiplier": 1.1, "northsouth_field_sep": 20.0, "object 11": 0.0, @@ -11815,7 +11845,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount_heat_btu": [ 0.0 ], @@ -11874,7 +11904,10 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "single_loop_aperture": 5280.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -11905,6 +11938,10 @@ "store_fluid": 18.0, "system_capacity": 5000.0, "system_capacity_heat_btu": 17.060708175665377, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 0.0, "t_ch_out_max": 500.0, "t_dis_out_min": 500.0, @@ -20798,6 +20835,13 @@ "ui_alpha_env_2": 0.02, "ui_alpha_env_3": 0.0, "ui_collector_description": " Solar Dynamics SunBeam MT", + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_turbout": 1.0, "ui_disp_2_turbout": 1.0, "ui_disp_3_turbout": 1.0, diff --git a/deploy/runtime/defaults/Physical Trough_All Equity Partnership Flip.json b/deploy/runtime/defaults/Physical Trough_All Equity Partnership Flip.json index 6aecebf9d..e432f5f98 100644 --- a/deploy/runtime/defaults/Physical Trough_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/Physical Trough_All Equity Partnership Flip.json @@ -967,7 +967,7 @@ "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, @@ -1387,6 +1387,10 @@ "aux_par_2": 0.0, "aux_par_f": 1.0, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -1515,7 +1519,7 @@ "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, @@ -1523,9 +1527,9 @@ "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, @@ -1533,7 +1537,7 @@ "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, @@ -1811,16 +1815,16 @@ 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, @@ -1850,11 +1854,11 @@ 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, @@ -1918,33 +1922,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 566890333.8693034, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1952,6 +1984,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -20491,19 +20524,27 @@ "is_hx": 1.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -21308,7 +21349,9 @@ "n_rad_tubes": 100.0, "nameplate": 99.9, "nodes": 2000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "non_solar_field_land_area_multiplier": 1.4, "northsouth_field_sep": 20.0, "object 11": 0.0, @@ -21380,13 +21423,13 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], "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, @@ -21444,7 +21487,11 @@ "sf_type": 1.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "single_loop_aperture": 5248.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -21473,6 +21520,10 @@ ], "store_fluid": 18.0, "system_capacity": 99900.0, + "system_itc_basis_cost": 566890333.8693034, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "t_ch_out_max": 500.0, "t_dis_out_min": 500.0, @@ -21535,7 +21586,7 @@ ], "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, @@ -21576,7 +21627,7 @@ "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, @@ -23281,6 +23332,13 @@ "ui_alpha_env_2": 0.02, "ui_alpha_env_3": 0.0, "ui_collector_description": "SkyFuel SkyTrough (with 80-mm OD receiver)", + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_turbout": 1.0, "ui_disp_2_turbout": 1.0, "ui_disp_3_turbout": 1.0, @@ -23342,7 +23400,7 @@ "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/Physical Trough_Commercial.json b/deploy/runtime/defaults/Physical Trough_Commercial.json index 5b5fe598e..10e19a815 100644 --- a/deploy/runtime/defaults/Physical Trough_Commercial.json +++ b/deploy/runtime/defaults/Physical Trough_Commercial.json @@ -967,7 +967,7 @@ "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, @@ -1389,6 +1389,10 @@ "aux_par_2": 0.0, "aux_par_f": 1.0, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -1480,7 +1484,7 @@ "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, @@ -1488,9 +1492,9 @@ "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, @@ -1498,7 +1502,7 @@ "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, @@ -1776,16 +1780,16 @@ 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, @@ -1815,11 +1819,11 @@ 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, @@ -1884,11 +1888,40 @@ "degradation": [ 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 566890333.8693034, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_en_basis_mat": 1.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -11033,19 +11066,27 @@ "is_hx": 1.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28749,7 +28790,9 @@ "n_rad_tubes": 100.0, "nameplate": 99.9, "nodes": 2000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "non_solar_field_land_area_multiplier": 1.4, "normalize_to_utility_bill": 0.0, "northsouth_field_sep": 20.0, @@ -28824,13 +28867,13 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], "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, @@ -28887,6 +28930,8 @@ ], "sf_type": 1.0, "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "single_loop_aperture": 5248.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", @@ -28919,6 +28964,10 @@ ], "store_fluid": 18.0, "system_capacity": 99900.0, + "system_itc_basis_cost": 566890333.8693034, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "t_ch_out_max": 500.0, "t_dis_out_min": 500.0, @@ -28975,7 +29024,7 @@ 0.0 ], "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, @@ -29032,7 +29081,7 @@ "ud_T_htf_low_calc": 255.0, "ud_W_dot_cool_calc": 0.0, "ud_W_dot_cooling_ND_des": 1.0, - "ud_W_dot_gross_ND_des": 1.8326560500000009, + "ud_W_dot_gross_ND_des": 1.8326560500000007, "ud_enable_gen_table": 0.0, "ud_f_W_dot_cool_des": 0.0, "ud_ind_od": [ diff --git a/deploy/runtime/defaults/Physical Trough_LCOE Calculator.json b/deploy/runtime/defaults/Physical Trough_LCOE Calculator.json index 057113b62..519c72714 100644 --- a/deploy/runtime/defaults/Physical Trough_LCOE Calculator.json +++ b/deploy/runtime/defaults/Physical Trough_LCOE Calculator.json @@ -967,7 +967,7 @@ "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, @@ -1440,7 +1440,7 @@ "csp.dtr.cost.epc.per_acre": 0.0, "csp.dtr.cost.epc.per_watt": 0.0, "csp.dtr.cost.epc.percent": 15.0, - "csp.dtr.cost.epc.total": 104643081.86966293, + "csp.dtr.cost.epc.total": 104643081.86966291, "csp.dtr.cost.fossil_backup": 0.0, "csp.dtr.cost.fossil_backup.cost_per_kwe": 0.0, "csp.dtr.cost.fossil_backup.mwe": 111.0, @@ -1468,7 +1468,7 @@ "csp.dtr.cost.solar_field.cost_per_m2": 350.0, "csp.dtr.cost.storage": 130955056.1797753, "csp.dtr.cost.storage.cost_per_kwht": 70.0, - "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, @@ -1476,7 +1476,7 @@ "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, @@ -1754,16 +1754,16 @@ 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, @@ -1793,11 +1793,11 @@ 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, @@ -11075,7 +11075,7 @@ "pb_fixed_par": 0.0055, "pb_pump_coef": 0.55, "pc_config": 0.0, - "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, @@ -11200,7 +11200,7 @@ ], "total_aperture": 965632.0, "total_direct_cost": 697620545.7977527, - "total_indirect_cost": 112994350.22166293, + "total_indirect_cost": 112994350.22166291, "total_installed_cost": 838519717.8513258, "total_land_area": 835.1268351999999, "total_loop_conversion_efficiency": 0.6830566347050011, @@ -11240,7 +11240,7 @@ "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, @@ -13016,7 +13016,7 @@ "ui_receiver_description": "Schott PTR80", "ui_step_minutes": 60.0, "ui_system_capacity": 99900.0, - "ui_wacc": 0.05584390243902449, + "ui_wacc": 0.055843902439024487, "use_abs_or_rel_mdot_limit": 0.0, "use_solar_mult_or_aperture_area": 0.0, "use_specific_weather_file": 0.0, diff --git a/deploy/runtime/defaults/Physical Trough_Leveraged Partnership Flip.json b/deploy/runtime/defaults/Physical Trough_Leveraged Partnership Flip.json index 6f1bb6256..0288e17e9 100644 --- a/deploy/runtime/defaults/Physical Trough_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/Physical Trough_Leveraged Partnership Flip.json @@ -967,7 +967,7 @@ "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, @@ -1387,6 +1387,10 @@ "aux_par_2": 0.0, "aux_par_f": 1.0, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -1517,7 +1521,7 @@ "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, @@ -1525,9 +1529,9 @@ "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, @@ -1535,7 +1539,7 @@ "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, @@ -1813,16 +1817,16 @@ 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, @@ -1852,11 +1856,11 @@ 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, @@ -1923,33 +1927,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 566890333.8693034, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1957,6 +1989,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -20499,19 +20532,27 @@ "is_hx": 1.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -21317,7 +21358,9 @@ "n_rad_tubes": 100.0, "nameplate": 99.9, "nodes": 2000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "non_solar_field_land_area_multiplier": 1.4, "northsouth_field_sep": 20.0, "object 11": 0.0, @@ -21390,13 +21433,13 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], "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, @@ -21455,7 +21498,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "single_loop_aperture": 5248.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -21482,6 +21529,10 @@ ], "store_fluid": 18.0, "system_capacity": 99900.0, + "system_itc_basis_cost": 566890333.8693034, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "t_ch_out_max": 500.0, "t_dis_out_min": 500.0, @@ -21546,7 +21597,7 @@ ], "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, @@ -21587,7 +21638,7 @@ "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, @@ -23292,6 +23343,13 @@ "ui_alpha_env_2": 0.02, "ui_alpha_env_3": 0.0, "ui_collector_description": "SkyFuel SkyTrough (with 80-mm OD receiver)", + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_turbout": 1.0, "ui_disp_2_turbout": 1.0, "ui_disp_3_turbout": 1.0, @@ -23353,7 +23411,7 @@ "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/Physical Trough_Merchant Plant.json b/deploy/runtime/defaults/Physical Trough_Merchant Plant.json index 1cff9d2a4..73f2c1840 100644 --- a/deploy/runtime/defaults/Physical Trough_Merchant Plant.json +++ b/deploy/runtime/defaults/Physical Trough_Merchant Plant.json @@ -967,7 +967,7 @@ "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, @@ -1387,6 +1387,10 @@ "aux_par_2": 0.0, "aux_par_f": 1.0, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -1531,7 +1535,7 @@ "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, @@ -1539,9 +1543,9 @@ "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, @@ -1549,7 +1553,7 @@ "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, @@ -1827,16 +1831,16 @@ 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, @@ -1866,11 +1870,11 @@ 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, @@ -1937,33 +1941,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 566890333.8693034, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1971,6 +2003,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -11105,19 +11138,27 @@ "is_hx": 1.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -668409,7 +668450,9 @@ "n_rad_tubes": 100.0, "nameplate": 99.9, "nodes": 2000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "non_solar_field_land_area_multiplier": 1.4, "northsouth_field_sep": 20.0, "object 11": 0.0, @@ -668476,13 +668519,13 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], "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, @@ -668542,7 +668585,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "single_loop_aperture": 5248.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -668568,6 +668615,10 @@ ], "store_fluid": 18.0, "system_capacity": 99900.0, + "system_itc_basis_cost": 566890333.8693034, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "t_ch_out_max": 500.0, "t_dis_out_min": 500.0, @@ -668626,7 +668677,7 @@ 0.0 ], "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, @@ -668667,7 +668718,7 @@ "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, @@ -670372,6 +670423,13 @@ "ui_alpha_env_2": 0.02, "ui_alpha_env_3": 0.0, "ui_collector_description": "SkyFuel SkyTrough (with 80-mm OD receiver)", + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_turbout": 1.0, "ui_disp_2_turbout": 1.0, "ui_disp_3_turbout": 1.0, @@ -670433,7 +670491,7 @@ "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/Physical Trough_None.json b/deploy/runtime/defaults/Physical Trough_None.json index acc69ce96..69dcf7741 100644 --- a/deploy/runtime/defaults/Physical Trough_None.json +++ b/deploy/runtime/defaults/Physical Trough_None.json @@ -967,7 +967,7 @@ "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, @@ -1419,7 +1419,7 @@ "csp.dtr.cost.epc.per_acre": 0.0, "csp.dtr.cost.epc.per_watt": 0.0, "csp.dtr.cost.epc.percent": 15.0, - "csp.dtr.cost.epc.total": 104643081.86966293, + "csp.dtr.cost.epc.total": 104643081.86966291, "csp.dtr.cost.fossil_backup": 0.0, "csp.dtr.cost.fossil_backup.cost_per_kwe": 0.0, "csp.dtr.cost.fossil_backup.mwe": 111.0, @@ -1447,7 +1447,7 @@ "csp.dtr.cost.solar_field.cost_per_m2": 350.0, "csp.dtr.cost.storage": 130955056.1797753, "csp.dtr.cost.storage.cost_per_kwht": 70.0, - "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, @@ -1455,7 +1455,7 @@ "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, @@ -1733,16 +1733,16 @@ 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, @@ -1772,11 +1772,11 @@ 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, @@ -11052,7 +11052,7 @@ "pb_fixed_par": 0.0055, "pb_pump_coef": 0.55, "pc_config": 0.0, - "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, @@ -11177,7 +11177,7 @@ ], "total_aperture": 965632.0, "total_direct_cost": 697620545.7977527, - "total_indirect_cost": 112994350.22166293, + "total_indirect_cost": 112994350.22166291, "total_installed_cost": 838519717.8513258, "total_land_area": 835.1268351999999, "total_loop_conversion_efficiency": 0.6830566347050011, @@ -11217,7 +11217,7 @@ "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, diff --git a/deploy/runtime/defaults/Physical Trough_Sale Leaseback.json b/deploy/runtime/defaults/Physical Trough_Sale Leaseback.json index 9bffbd1a2..0dfa98f50 100644 --- a/deploy/runtime/defaults/Physical Trough_Sale Leaseback.json +++ b/deploy/runtime/defaults/Physical Trough_Sale Leaseback.json @@ -967,7 +967,7 @@ "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, @@ -1387,6 +1387,10 @@ "aux_par_2": 0.0, "aux_par_f": 1.0, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -1515,7 +1519,7 @@ "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, @@ -1523,9 +1527,9 @@ "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, @@ -1533,7 +1537,7 @@ "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, @@ -1811,16 +1815,16 @@ 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, @@ -1850,11 +1854,11 @@ 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, @@ -1918,33 +1922,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 566890333.8693034, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1952,6 +1984,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -20486,19 +20519,27 @@ "is_hx": 1.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -21303,7 +21344,9 @@ "n_rad_tubes": 100.0, "nameplate": 99.9, "nodes": 2000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "non_solar_field_land_area_multiplier": 1.4, "northsouth_field_sep": 20.0, "object 11": 0.0, @@ -21375,13 +21418,13 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], "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, @@ -21440,7 +21483,11 @@ "sf_type": 1.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "single_loop_aperture": 5248.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -21470,6 +21517,10 @@ ], "store_fluid": 18.0, "system_capacity": 99900.0, + "system_itc_basis_cost": 566890333.8693034, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "t_ch_out_max": 500.0, "t_dis_out_min": 500.0, @@ -21528,7 +21579,7 @@ ], "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, @@ -21569,7 +21620,7 @@ "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, @@ -23274,6 +23325,13 @@ "ui_alpha_env_2": 0.02, "ui_alpha_env_3": 0.0, "ui_collector_description": "SkyFuel SkyTrough (with 80-mm OD receiver)", + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_turbout": 1.0, "ui_disp_2_turbout": 1.0, "ui_disp_3_turbout": 1.0, @@ -23335,7 +23393,7 @@ "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/Physical Trough_Single Owner.json b/deploy/runtime/defaults/Physical Trough_Single Owner.json index bcb96bf29..e6c5fcef3 100644 --- a/deploy/runtime/defaults/Physical Trough_Single Owner.json +++ b/deploy/runtime/defaults/Physical Trough_Single Owner.json @@ -967,7 +967,7 @@ "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, @@ -1387,6 +1387,10 @@ "aux_par_2": 0.0, "aux_par_f": 1.0, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bop_array": [ @@ -1523,7 +1527,7 @@ "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, @@ -1531,9 +1535,9 @@ "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, @@ -1541,7 +1545,7 @@ "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, @@ -1819,16 +1823,16 @@ 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, @@ -1858,11 +1862,11 @@ 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, @@ -1929,33 +1933,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 566890333.8693034, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1963,6 +1995,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -20504,19 +20537,27 @@ "is_hx": 1.0, "is_timestep_load_fractions": 0.0, "is_tod_pc_target_also_pc_max": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -21322,7 +21363,9 @@ "n_rad_tubes": 100.0, "nameplate": 99.9, "nodes": 2000.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "non_solar_field_land_area_multiplier": 1.4, "northsouth_field_sep": 20.0, "object 11": 0.0, @@ -21395,13 +21438,13 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], "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, @@ -21463,7 +21506,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "single_loop_aperture": 5248.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", "solar_data_source": "NSRDB", @@ -21490,6 +21537,10 @@ ], "store_fluid": 18.0, "system_capacity": 99900.0, + "system_itc_basis_cost": 566890333.8693034, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "t_ch_out_max": 500.0, "t_dis_out_min": 500.0, @@ -21549,7 +21600,7 @@ ], "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, @@ -21590,7 +21641,7 @@ "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, @@ -23295,6 +23346,13 @@ "ui_alpha_env_2": 0.02, "ui_alpha_env_3": 0.0, "ui_collector_description": "SkyFuel SkyTrough (with 80-mm OD receiver)", + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_disp_1_turbout": 1.0, "ui_disp_2_turbout": 1.0, "ui_disp_3_turbout": 1.0, @@ -23356,7 +23414,7 @@ "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 ef88d2037..dc7269e8a 100644 --- a/deploy/runtime/defaults/Solar Water Heating_Commercial.json +++ b/deploy/runtime/defaults/Solar Water Heating_Commercial.json @@ -42,6 +42,10 @@ "annual_wspd": 2.35368, "area_coll": 2.98, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bos": 1000.0, @@ -17619,11 +17623,40 @@ "degradation": [ 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 8059.8, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_en_basis_mat": 1.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -26475,24 +26508,32 @@ "in_time_step": 0.0, "inflation_rate": 2.5, "installation": 2500.0, - "installed_per_capacity": 2.358004248023734, + "installed_per_capacity": 2.3580042480237339, "insurance_rate": 1.0, "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -44057,7 +44098,9 @@ 184.05 ], "ncoll": 2.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "normalize_to_utility_bill": 0.0, "num_collectors": 2.0, "om_capacity": [ @@ -44134,7 +44177,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -44177,7 +44220,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44201,7 +44244,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44225,7 +44268,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44249,7 +44292,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44273,7 +44316,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44297,7 +44340,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44321,7 +44364,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44345,7 +44388,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44369,7 +44412,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44393,7 +44436,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44417,7 +44460,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44441,7 +44484,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44465,7 +44508,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44489,7 +44532,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44513,7 +44556,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44537,7 +44580,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44561,7 +44604,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44585,7 +44628,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44609,7 +44652,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44633,7 +44676,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44657,7 +44700,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44681,7 +44724,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44705,7 +44748,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44729,7 +44772,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44753,7 +44796,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44777,7 +44820,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44801,7 +44844,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44825,7 +44868,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44849,7 +44892,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44873,7 +44916,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44897,7 +44940,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44921,7 +44964,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44945,7 +44988,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44969,7 +45012,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44993,7 +45036,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45017,7 +45060,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45041,7 +45084,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45065,7 +45108,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45089,7 +45132,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45113,7 +45156,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45137,7 +45180,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45161,7 +45204,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45185,7 +45228,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45209,7 +45252,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45233,7 +45276,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45257,7 +45300,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45281,7 +45324,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45305,7 +45348,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45329,7 +45372,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45353,7 +45396,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45377,7 +45420,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45401,7 +45444,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45425,7 +45468,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45449,7 +45492,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45473,7 +45516,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45497,7 +45540,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45521,7 +45564,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45545,7 +45588,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45569,7 +45612,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45593,7 +45636,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45617,7 +45660,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45641,7 +45684,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45665,7 +45708,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45689,7 +45732,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45713,7 +45756,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45737,7 +45780,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45761,7 +45804,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45785,7 +45828,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45809,7 +45852,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45833,7 +45876,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45857,7 +45900,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45881,7 +45924,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45905,7 +45948,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45929,7 +45972,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45953,7 +45996,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45977,7 +46020,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46001,7 +46044,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46025,7 +46068,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46049,7 +46092,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46073,7 +46116,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46097,7 +46140,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46121,7 +46164,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46145,7 +46188,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46169,7 +46212,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46193,7 +46236,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46217,7 +46260,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46241,7 +46284,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46265,7 +46308,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46289,7 +46332,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46313,7 +46356,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46337,7 +46380,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46361,7 +46404,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46385,7 +46428,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46409,7 +46452,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46433,7 +46476,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46457,7 +46500,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46481,7 +46524,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46505,7 +46548,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46529,7 +46572,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46553,7 +46596,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46577,7 +46620,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46601,7 +46644,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46625,7 +46668,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46649,7 +46692,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46673,7 +46716,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46697,7 +46740,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46721,7 +46764,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46745,7 +46788,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46769,7 +46812,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46793,7 +46836,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46817,7 +46860,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46841,7 +46884,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46865,7 +46908,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46889,7 +46932,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46913,7 +46956,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46937,7 +46980,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46961,7 +47004,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46985,7 +47028,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47009,7 +47052,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47033,7 +47076,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47057,7 +47100,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47081,7 +47124,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47105,7 +47148,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47129,7 +47172,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47153,7 +47196,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47177,7 +47220,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47201,7 +47244,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47225,7 +47268,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47249,7 +47292,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47273,7 +47316,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47297,7 +47340,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47321,7 +47364,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47345,7 +47388,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47369,7 +47412,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47393,7 +47436,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47417,7 +47460,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47441,7 +47484,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47465,7 +47508,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47489,7 +47532,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47513,7 +47556,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47537,7 +47580,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47561,7 +47604,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47585,7 +47628,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47609,7 +47652,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47633,7 +47676,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47657,7 +47700,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47681,7 +47724,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47705,7 +47748,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47729,7 +47772,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47753,7 +47796,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47777,7 +47820,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47801,7 +47844,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47825,7 +47868,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47849,7 +47892,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47873,7 +47916,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47897,7 +47940,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47921,7 +47964,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47945,7 +47988,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47969,7 +48012,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47993,7 +48036,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48017,7 +48060,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48041,7 +48084,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48065,7 +48108,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48089,7 +48132,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48113,7 +48156,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48137,7 +48180,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48161,7 +48204,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48185,7 +48228,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48209,7 +48252,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48233,7 +48276,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48257,7 +48300,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48281,7 +48324,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48305,7 +48348,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48329,7 +48372,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48353,7 +48396,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48377,7 +48420,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48401,7 +48444,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48425,7 +48468,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48449,7 +48492,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48473,7 +48516,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48497,7 +48540,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48521,7 +48564,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48545,7 +48588,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48569,7 +48612,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48593,7 +48636,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48617,7 +48660,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48641,7 +48684,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48665,7 +48708,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48689,7 +48732,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48713,7 +48756,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48737,7 +48780,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48761,7 +48804,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48785,7 +48828,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48809,7 +48852,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48833,7 +48876,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48857,7 +48900,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48881,7 +48924,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48905,7 +48948,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48929,7 +48972,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48953,7 +48996,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48977,7 +49020,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49001,7 +49044,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49025,7 +49068,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49049,7 +49092,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49073,7 +49116,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49097,7 +49140,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49121,7 +49164,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49145,7 +49188,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49169,7 +49212,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49193,7 +49236,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49217,7 +49260,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49241,7 +49284,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49265,7 +49308,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49289,7 +49332,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49313,7 +49356,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49337,7 +49380,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49361,7 +49404,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49385,7 +49428,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49409,7 +49452,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49433,7 +49476,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49457,7 +49500,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49481,7 +49524,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49505,7 +49548,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49529,7 +49572,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49553,7 +49596,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49577,7 +49620,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49601,7 +49644,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49625,7 +49668,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49649,7 +49692,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49673,7 +49716,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49697,7 +49740,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49721,7 +49764,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49745,7 +49788,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49769,7 +49812,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49793,7 +49836,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49817,7 +49860,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49841,7 +49884,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49865,7 +49908,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49889,7 +49932,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49913,7 +49956,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49937,7 +49980,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49961,7 +50004,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49985,7 +50028,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50009,7 +50052,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50033,7 +50076,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50057,7 +50100,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50081,7 +50124,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50105,7 +50148,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50129,7 +50172,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50153,7 +50196,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50177,7 +50220,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50201,7 +50244,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50225,7 +50268,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50249,7 +50292,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50273,7 +50316,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50297,7 +50340,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50321,7 +50364,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50345,7 +50388,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50369,7 +50412,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50393,7 +50436,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50417,7 +50460,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50441,7 +50484,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50465,7 +50508,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50489,7 +50532,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50513,7 +50556,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50537,7 +50580,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50561,7 +50604,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50585,7 +50628,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50609,7 +50652,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50633,7 +50676,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50657,7 +50700,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50681,7 +50724,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50705,7 +50748,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50729,7 +50772,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50753,7 +50796,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50777,7 +50820,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50801,7 +50844,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50825,7 +50868,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50849,7 +50892,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50873,7 +50916,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50897,7 +50940,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50921,7 +50964,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50945,7 +50988,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50969,7 +51012,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50993,7 +51036,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51017,7 +51060,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51041,7 +51084,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51065,7 +51108,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51089,7 +51132,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51113,7 +51156,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51137,7 +51180,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51161,7 +51204,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51185,7 +51228,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51209,7 +51252,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51233,7 +51276,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51257,7 +51300,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51281,7 +51324,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51305,7 +51348,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51329,7 +51372,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51353,7 +51396,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51377,7 +51420,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51401,7 +51444,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51425,7 +51468,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51449,7 +51492,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51473,7 +51516,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51497,7 +51540,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51521,7 +51564,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51545,7 +51588,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51569,7 +51612,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51593,7 +51636,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51617,7 +51660,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51641,7 +51684,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51665,7 +51708,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51689,7 +51732,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51713,7 +51756,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51737,7 +51780,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51761,7 +51804,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51785,7 +51828,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51809,7 +51852,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51833,7 +51876,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51857,7 +51900,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51881,7 +51924,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51905,7 +51948,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51929,7 +51972,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51953,7 +51996,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51977,7 +52020,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52001,7 +52044,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52025,7 +52068,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52049,7 +52092,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52073,7 +52116,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52097,7 +52140,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52121,7 +52164,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52145,7 +52188,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52169,7 +52212,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52193,7 +52236,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52217,7 +52260,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52241,7 +52284,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52265,7 +52308,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52289,7 +52332,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52313,7 +52356,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52337,7 +52380,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52361,7 +52404,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52385,7 +52428,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52409,7 +52452,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52433,7 +52476,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52457,7 +52500,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52481,7 +52524,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52505,7 +52548,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52529,7 +52572,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52553,7 +52596,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52577,7 +52620,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52601,7 +52644,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52625,7 +52668,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52649,7 +52692,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52673,7 +52716,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52697,7 +52740,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52721,7 +52764,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52745,7 +52788,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52769,7 +52812,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52793,7 +52836,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52817,7 +52860,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52841,7 +52884,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52865,7 +52908,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52889,7 +52932,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52913,7 +52956,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755 + 7.5666515987357549 ], "shading": 0.0, "shading_3d_scene": { @@ -52943,6 +52986,8 @@ ] ], "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "sky_model": 0.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", @@ -52970,6 +53015,10 @@ "storage": 600.0, "storage_cost_units": 0.0, "system_capacity": 3.418059999999999, + "system_itc_basis_cost": 8059.8, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tank_h2d_ratio": 2.0, "test_flow": 0.045528, diff --git a/deploy/runtime/defaults/Solar Water Heating_LCOE Calculator.json b/deploy/runtime/defaults/Solar Water Heating_LCOE Calculator.json index b24ad1c09..24ac79bb0 100644 --- a/deploy/runtime/defaults/Solar Water Heating_LCOE Calculator.json +++ b/deploy/runtime/defaults/Solar Water Heating_LCOE Calculator.json @@ -26398,7 +26398,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26422,7 +26422,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26446,7 +26446,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26470,7 +26470,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26494,7 +26494,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26518,7 +26518,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26542,7 +26542,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26566,7 +26566,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26590,7 +26590,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26614,7 +26614,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26638,7 +26638,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26662,7 +26662,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26686,7 +26686,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26710,7 +26710,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26734,7 +26734,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26758,7 +26758,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26782,7 +26782,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26806,7 +26806,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26830,7 +26830,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26854,7 +26854,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26878,7 +26878,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26902,7 +26902,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26926,7 +26926,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26950,7 +26950,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26974,7 +26974,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26998,7 +26998,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27022,7 +27022,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27046,7 +27046,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27070,7 +27070,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27094,7 +27094,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27118,7 +27118,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27142,7 +27142,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27166,7 +27166,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27190,7 +27190,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27214,7 +27214,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27238,7 +27238,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27262,7 +27262,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27286,7 +27286,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27310,7 +27310,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27334,7 +27334,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27358,7 +27358,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27382,7 +27382,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27406,7 +27406,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27430,7 +27430,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27454,7 +27454,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27478,7 +27478,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27502,7 +27502,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27526,7 +27526,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27550,7 +27550,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27574,7 +27574,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27598,7 +27598,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27622,7 +27622,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27646,7 +27646,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27670,7 +27670,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27694,7 +27694,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27718,7 +27718,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27742,7 +27742,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27766,7 +27766,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27790,7 +27790,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27814,7 +27814,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27838,7 +27838,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27862,7 +27862,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27886,7 +27886,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27910,7 +27910,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27934,7 +27934,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27958,7 +27958,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27982,7 +27982,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28006,7 +28006,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28030,7 +28030,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28054,7 +28054,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28078,7 +28078,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28102,7 +28102,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28126,7 +28126,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28150,7 +28150,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28174,7 +28174,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28198,7 +28198,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28222,7 +28222,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28246,7 +28246,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28270,7 +28270,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28294,7 +28294,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28318,7 +28318,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28342,7 +28342,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28366,7 +28366,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28390,7 +28390,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28414,7 +28414,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28438,7 +28438,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28462,7 +28462,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28486,7 +28486,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28510,7 +28510,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28534,7 +28534,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28558,7 +28558,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28582,7 +28582,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28606,7 +28606,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28630,7 +28630,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28654,7 +28654,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28678,7 +28678,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28702,7 +28702,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28726,7 +28726,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28750,7 +28750,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28774,7 +28774,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28798,7 +28798,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28822,7 +28822,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28846,7 +28846,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28870,7 +28870,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28894,7 +28894,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28918,7 +28918,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28942,7 +28942,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28966,7 +28966,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28990,7 +28990,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29014,7 +29014,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29038,7 +29038,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29062,7 +29062,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29086,7 +29086,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29110,7 +29110,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29134,7 +29134,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29158,7 +29158,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29182,7 +29182,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29206,7 +29206,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29230,7 +29230,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29254,7 +29254,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29278,7 +29278,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29302,7 +29302,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29326,7 +29326,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29350,7 +29350,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29374,7 +29374,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29398,7 +29398,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29422,7 +29422,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29446,7 +29446,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29470,7 +29470,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29494,7 +29494,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29518,7 +29518,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29542,7 +29542,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29566,7 +29566,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29590,7 +29590,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29614,7 +29614,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29638,7 +29638,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29662,7 +29662,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29686,7 +29686,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29710,7 +29710,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29734,7 +29734,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29758,7 +29758,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29782,7 +29782,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29806,7 +29806,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29830,7 +29830,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29854,7 +29854,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29878,7 +29878,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29902,7 +29902,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29926,7 +29926,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29950,7 +29950,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29974,7 +29974,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29998,7 +29998,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30022,7 +30022,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30046,7 +30046,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30070,7 +30070,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30094,7 +30094,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30118,7 +30118,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30142,7 +30142,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30166,7 +30166,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30190,7 +30190,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30214,7 +30214,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30238,7 +30238,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30262,7 +30262,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30286,7 +30286,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30310,7 +30310,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30334,7 +30334,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30358,7 +30358,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30382,7 +30382,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30406,7 +30406,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30430,7 +30430,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30454,7 +30454,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30478,7 +30478,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30502,7 +30502,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30526,7 +30526,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30550,7 +30550,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30574,7 +30574,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30598,7 +30598,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30622,7 +30622,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30646,7 +30646,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30670,7 +30670,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30694,7 +30694,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30718,7 +30718,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30742,7 +30742,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30766,7 +30766,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30790,7 +30790,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30814,7 +30814,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30838,7 +30838,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30862,7 +30862,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30886,7 +30886,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30910,7 +30910,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30934,7 +30934,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30958,7 +30958,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30982,7 +30982,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31006,7 +31006,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31030,7 +31030,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31054,7 +31054,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31078,7 +31078,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31102,7 +31102,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31126,7 +31126,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31150,7 +31150,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31174,7 +31174,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31198,7 +31198,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31222,7 +31222,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31246,7 +31246,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31270,7 +31270,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31294,7 +31294,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31318,7 +31318,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31342,7 +31342,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31366,7 +31366,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31390,7 +31390,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31414,7 +31414,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31438,7 +31438,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31462,7 +31462,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31486,7 +31486,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31510,7 +31510,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31534,7 +31534,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31558,7 +31558,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31582,7 +31582,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31606,7 +31606,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31630,7 +31630,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31654,7 +31654,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31678,7 +31678,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31702,7 +31702,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31726,7 +31726,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31750,7 +31750,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31774,7 +31774,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31798,7 +31798,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31822,7 +31822,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31846,7 +31846,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31870,7 +31870,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31894,7 +31894,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31918,7 +31918,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31942,7 +31942,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31966,7 +31966,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31990,7 +31990,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32014,7 +32014,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32038,7 +32038,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32062,7 +32062,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32086,7 +32086,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32110,7 +32110,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32134,7 +32134,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32158,7 +32158,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32182,7 +32182,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32206,7 +32206,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32230,7 +32230,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32254,7 +32254,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32278,7 +32278,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32302,7 +32302,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32326,7 +32326,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32350,7 +32350,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32374,7 +32374,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32398,7 +32398,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32422,7 +32422,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32446,7 +32446,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32470,7 +32470,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32494,7 +32494,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32518,7 +32518,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32542,7 +32542,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32566,7 +32566,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32590,7 +32590,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32614,7 +32614,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32638,7 +32638,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32662,7 +32662,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32686,7 +32686,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32710,7 +32710,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32734,7 +32734,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32758,7 +32758,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32782,7 +32782,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32806,7 +32806,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32830,7 +32830,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32854,7 +32854,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32878,7 +32878,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32902,7 +32902,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32926,7 +32926,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32950,7 +32950,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32974,7 +32974,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32998,7 +32998,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33022,7 +33022,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33046,7 +33046,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33070,7 +33070,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33094,7 +33094,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33118,7 +33118,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33142,7 +33142,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33166,7 +33166,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33190,7 +33190,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33214,7 +33214,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33238,7 +33238,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33262,7 +33262,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33286,7 +33286,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33310,7 +33310,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33334,7 +33334,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33358,7 +33358,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33382,7 +33382,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33406,7 +33406,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33430,7 +33430,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33454,7 +33454,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33478,7 +33478,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33502,7 +33502,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33526,7 +33526,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33550,7 +33550,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33574,7 +33574,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33598,7 +33598,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33622,7 +33622,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33646,7 +33646,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33670,7 +33670,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33694,7 +33694,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33718,7 +33718,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33742,7 +33742,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33766,7 +33766,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33790,7 +33790,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33814,7 +33814,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33838,7 +33838,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33862,7 +33862,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33886,7 +33886,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33910,7 +33910,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33934,7 +33934,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33958,7 +33958,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33982,7 +33982,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34006,7 +34006,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34030,7 +34030,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34054,7 +34054,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34078,7 +34078,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34102,7 +34102,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34126,7 +34126,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34150,7 +34150,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34174,7 +34174,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34198,7 +34198,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34222,7 +34222,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34246,7 +34246,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34270,7 +34270,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34294,7 +34294,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34318,7 +34318,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34342,7 +34342,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34366,7 +34366,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34390,7 +34390,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34414,7 +34414,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34438,7 +34438,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34462,7 +34462,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34486,7 +34486,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34510,7 +34510,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34534,7 +34534,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34558,7 +34558,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34582,7 +34582,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34606,7 +34606,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34630,7 +34630,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34654,7 +34654,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34678,7 +34678,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34702,7 +34702,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34726,7 +34726,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34750,7 +34750,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34774,7 +34774,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34798,7 +34798,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34822,7 +34822,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34846,7 +34846,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34870,7 +34870,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34894,7 +34894,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34918,7 +34918,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34942,7 +34942,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34966,7 +34966,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34990,7 +34990,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -35014,7 +35014,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -35038,7 +35038,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -35062,7 +35062,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -35086,7 +35086,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -35110,7 +35110,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -35134,7 +35134,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755 + 7.5666515987357549 ], "shading": 0.0, "shading_3d_scene": { diff --git a/deploy/runtime/defaults/Solar Water Heating_None.json b/deploy/runtime/defaults/Solar Water Heating_None.json index 86c4fdeeb..14b1a2cc0 100644 --- a/deploy/runtime/defaults/Solar Water Heating_None.json +++ b/deploy/runtime/defaults/Solar Water Heating_None.json @@ -26376,7 +26376,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26400,7 +26400,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26424,7 +26424,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26448,7 +26448,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26472,7 +26472,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26496,7 +26496,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26520,7 +26520,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26544,7 +26544,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26568,7 +26568,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26592,7 +26592,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26616,7 +26616,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26640,7 +26640,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26664,7 +26664,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26688,7 +26688,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26712,7 +26712,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26736,7 +26736,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26760,7 +26760,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26784,7 +26784,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26808,7 +26808,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26832,7 +26832,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26856,7 +26856,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26880,7 +26880,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26904,7 +26904,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26928,7 +26928,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26952,7 +26952,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -26976,7 +26976,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27000,7 +27000,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27024,7 +27024,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27048,7 +27048,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27072,7 +27072,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27096,7 +27096,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27120,7 +27120,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27144,7 +27144,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27168,7 +27168,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27192,7 +27192,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27216,7 +27216,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27240,7 +27240,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27264,7 +27264,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27288,7 +27288,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27312,7 +27312,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27336,7 +27336,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27360,7 +27360,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27384,7 +27384,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27408,7 +27408,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27432,7 +27432,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27456,7 +27456,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27480,7 +27480,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27504,7 +27504,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27528,7 +27528,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27552,7 +27552,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27576,7 +27576,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27600,7 +27600,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27624,7 +27624,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27648,7 +27648,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27672,7 +27672,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27696,7 +27696,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27720,7 +27720,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27744,7 +27744,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27768,7 +27768,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27792,7 +27792,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27816,7 +27816,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27840,7 +27840,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27864,7 +27864,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27888,7 +27888,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27912,7 +27912,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27936,7 +27936,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27960,7 +27960,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -27984,7 +27984,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28008,7 +28008,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28032,7 +28032,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28056,7 +28056,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28080,7 +28080,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28104,7 +28104,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28128,7 +28128,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28152,7 +28152,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28176,7 +28176,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28200,7 +28200,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28224,7 +28224,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28248,7 +28248,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28272,7 +28272,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28296,7 +28296,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28320,7 +28320,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28344,7 +28344,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28368,7 +28368,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28392,7 +28392,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28416,7 +28416,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28440,7 +28440,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28464,7 +28464,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28488,7 +28488,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28512,7 +28512,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28536,7 +28536,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28560,7 +28560,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28584,7 +28584,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28608,7 +28608,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28632,7 +28632,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28656,7 +28656,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28680,7 +28680,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28704,7 +28704,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28728,7 +28728,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28752,7 +28752,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28776,7 +28776,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28800,7 +28800,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28824,7 +28824,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28848,7 +28848,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28872,7 +28872,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28896,7 +28896,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28920,7 +28920,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28944,7 +28944,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28968,7 +28968,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -28992,7 +28992,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29016,7 +29016,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29040,7 +29040,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29064,7 +29064,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29088,7 +29088,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29112,7 +29112,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29136,7 +29136,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29160,7 +29160,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29184,7 +29184,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29208,7 +29208,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29232,7 +29232,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29256,7 +29256,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29280,7 +29280,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29304,7 +29304,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29328,7 +29328,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29352,7 +29352,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29376,7 +29376,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29400,7 +29400,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29424,7 +29424,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29448,7 +29448,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29472,7 +29472,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29496,7 +29496,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29520,7 +29520,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29544,7 +29544,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29568,7 +29568,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29592,7 +29592,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29616,7 +29616,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29640,7 +29640,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29664,7 +29664,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29688,7 +29688,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29712,7 +29712,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29736,7 +29736,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29760,7 +29760,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29784,7 +29784,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29808,7 +29808,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29832,7 +29832,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29856,7 +29856,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29880,7 +29880,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29904,7 +29904,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29928,7 +29928,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29952,7 +29952,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -29976,7 +29976,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30000,7 +30000,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30024,7 +30024,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30048,7 +30048,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30072,7 +30072,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30096,7 +30096,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30120,7 +30120,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30144,7 +30144,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30168,7 +30168,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30192,7 +30192,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30216,7 +30216,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30240,7 +30240,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30264,7 +30264,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30288,7 +30288,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30312,7 +30312,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30336,7 +30336,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30360,7 +30360,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30384,7 +30384,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30408,7 +30408,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30432,7 +30432,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30456,7 +30456,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30480,7 +30480,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30504,7 +30504,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30528,7 +30528,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30552,7 +30552,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30576,7 +30576,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30600,7 +30600,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30624,7 +30624,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30648,7 +30648,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30672,7 +30672,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30696,7 +30696,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30720,7 +30720,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30744,7 +30744,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30768,7 +30768,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30792,7 +30792,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30816,7 +30816,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30840,7 +30840,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30864,7 +30864,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30888,7 +30888,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30912,7 +30912,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30936,7 +30936,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30960,7 +30960,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -30984,7 +30984,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31008,7 +31008,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31032,7 +31032,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31056,7 +31056,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31080,7 +31080,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31104,7 +31104,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31128,7 +31128,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31152,7 +31152,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31176,7 +31176,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31200,7 +31200,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31224,7 +31224,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31248,7 +31248,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31272,7 +31272,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31296,7 +31296,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31320,7 +31320,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31344,7 +31344,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31368,7 +31368,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31392,7 +31392,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31416,7 +31416,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31440,7 +31440,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31464,7 +31464,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31488,7 +31488,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31512,7 +31512,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31536,7 +31536,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31560,7 +31560,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31584,7 +31584,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31608,7 +31608,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31632,7 +31632,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31656,7 +31656,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31680,7 +31680,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31704,7 +31704,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31728,7 +31728,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31752,7 +31752,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31776,7 +31776,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31800,7 +31800,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31824,7 +31824,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31848,7 +31848,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31872,7 +31872,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31896,7 +31896,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31920,7 +31920,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31944,7 +31944,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31968,7 +31968,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -31992,7 +31992,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32016,7 +32016,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32040,7 +32040,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32064,7 +32064,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32088,7 +32088,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32112,7 +32112,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32136,7 +32136,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32160,7 +32160,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32184,7 +32184,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32208,7 +32208,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32232,7 +32232,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32256,7 +32256,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32280,7 +32280,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32304,7 +32304,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32328,7 +32328,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32352,7 +32352,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32376,7 +32376,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32400,7 +32400,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32424,7 +32424,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32448,7 +32448,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32472,7 +32472,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32496,7 +32496,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32520,7 +32520,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32544,7 +32544,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32568,7 +32568,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32592,7 +32592,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32616,7 +32616,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32640,7 +32640,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32664,7 +32664,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32688,7 +32688,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32712,7 +32712,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32736,7 +32736,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32760,7 +32760,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32784,7 +32784,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32808,7 +32808,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32832,7 +32832,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32856,7 +32856,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32880,7 +32880,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32904,7 +32904,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32928,7 +32928,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32952,7 +32952,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -32976,7 +32976,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33000,7 +33000,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33024,7 +33024,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33048,7 +33048,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33072,7 +33072,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33096,7 +33096,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33120,7 +33120,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33144,7 +33144,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33168,7 +33168,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33192,7 +33192,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33216,7 +33216,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33240,7 +33240,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33264,7 +33264,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33288,7 +33288,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33312,7 +33312,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33336,7 +33336,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33360,7 +33360,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33384,7 +33384,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33408,7 +33408,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33432,7 +33432,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33456,7 +33456,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33480,7 +33480,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33504,7 +33504,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33528,7 +33528,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33552,7 +33552,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33576,7 +33576,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33600,7 +33600,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33624,7 +33624,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33648,7 +33648,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33672,7 +33672,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33696,7 +33696,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33720,7 +33720,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33744,7 +33744,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33768,7 +33768,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33792,7 +33792,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33816,7 +33816,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33840,7 +33840,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33864,7 +33864,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33888,7 +33888,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33912,7 +33912,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33936,7 +33936,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33960,7 +33960,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -33984,7 +33984,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34008,7 +34008,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34032,7 +34032,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34056,7 +34056,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34080,7 +34080,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34104,7 +34104,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34128,7 +34128,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34152,7 +34152,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34176,7 +34176,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34200,7 +34200,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34224,7 +34224,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34248,7 +34248,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34272,7 +34272,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34296,7 +34296,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34320,7 +34320,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34344,7 +34344,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34368,7 +34368,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34392,7 +34392,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34416,7 +34416,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34440,7 +34440,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34464,7 +34464,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34488,7 +34488,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34512,7 +34512,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34536,7 +34536,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34560,7 +34560,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34584,7 +34584,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34608,7 +34608,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34632,7 +34632,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34656,7 +34656,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34680,7 +34680,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34704,7 +34704,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34728,7 +34728,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34752,7 +34752,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34776,7 +34776,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34800,7 +34800,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34824,7 +34824,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34848,7 +34848,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34872,7 +34872,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34896,7 +34896,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34920,7 +34920,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34944,7 +34944,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34968,7 +34968,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -34992,7 +34992,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -35016,7 +35016,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -35040,7 +35040,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -35064,7 +35064,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -35088,7 +35088,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -35112,7 +35112,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755 + 7.5666515987357549 ], "shading": 0.0, "shading_3d_scene": { diff --git a/deploy/runtime/defaults/Solar Water Heating_Residential.json b/deploy/runtime/defaults/Solar Water Heating_Residential.json index e93794d0b..00cf822a1 100644 --- a/deploy/runtime/defaults/Solar Water Heating_Residential.json +++ b/deploy/runtime/defaults/Solar Water Heating_Residential.json @@ -116,6 +116,10 @@ "annual_wspd": 2.35368, "area_coll": 2.98, "azimuth": 0.0, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bos": 1000.0, @@ -17693,6 +17697,14 @@ "degradation": [ 0.0 ], + "depr_basis_mat": [ + [ + NaN + ] + ], + "depr_en_basis_mat": 0.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "draw": [ 0.0, 2.36168, @@ -26552,24 +26564,30 @@ "in_time_step": 0.0, "inflation_rate": 2.5, "installation": 2500.0, - "installed_per_capacity": 2.358004248023734, + "installed_per_capacity": 2.3580042480237339, "insurance_rate": 1.0, "irrad_mode": 0.0, "is_advanced": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -44149,7 +44167,7 @@ 1.87435 ], "ncoll": 2.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "normalize_to_utility_bill": 0.0, "num_collectors": 2.0, "om_capacity": [ @@ -44226,7 +44244,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -44269,7 +44287,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44293,7 +44311,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44317,7 +44335,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44341,7 +44359,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44365,7 +44383,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44389,7 +44407,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44413,7 +44431,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44437,7 +44455,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44461,7 +44479,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44485,7 +44503,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44509,7 +44527,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44533,7 +44551,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44557,7 +44575,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44581,7 +44599,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44605,7 +44623,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44629,7 +44647,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44653,7 +44671,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44677,7 +44695,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44701,7 +44719,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44725,7 +44743,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44749,7 +44767,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44773,7 +44791,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44797,7 +44815,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44821,7 +44839,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44845,7 +44863,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44869,7 +44887,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44893,7 +44911,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44917,7 +44935,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44941,7 +44959,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44965,7 +44983,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -44989,7 +45007,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45013,7 +45031,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45037,7 +45055,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45061,7 +45079,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45085,7 +45103,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45109,7 +45127,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45133,7 +45151,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45157,7 +45175,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45181,7 +45199,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45205,7 +45223,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45229,7 +45247,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45253,7 +45271,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45277,7 +45295,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45301,7 +45319,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45325,7 +45343,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45349,7 +45367,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45373,7 +45391,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45397,7 +45415,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45421,7 +45439,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45445,7 +45463,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45469,7 +45487,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45493,7 +45511,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45517,7 +45535,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45541,7 +45559,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45565,7 +45583,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45589,7 +45607,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45613,7 +45631,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45637,7 +45655,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45661,7 +45679,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45685,7 +45703,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45709,7 +45727,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45733,7 +45751,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45757,7 +45775,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45781,7 +45799,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45805,7 +45823,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45829,7 +45847,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45853,7 +45871,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45877,7 +45895,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45901,7 +45919,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45925,7 +45943,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45949,7 +45967,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45973,7 +45991,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -45997,7 +46015,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46021,7 +46039,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46045,7 +46063,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46069,7 +46087,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46093,7 +46111,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46117,7 +46135,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46141,7 +46159,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46165,7 +46183,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46189,7 +46207,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46213,7 +46231,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46237,7 +46255,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46261,7 +46279,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46285,7 +46303,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46309,7 +46327,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46333,7 +46351,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46357,7 +46375,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46381,7 +46399,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46405,7 +46423,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46429,7 +46447,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46453,7 +46471,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46477,7 +46495,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46501,7 +46519,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46525,7 +46543,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46549,7 +46567,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46573,7 +46591,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46597,7 +46615,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46621,7 +46639,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46645,7 +46663,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46669,7 +46687,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46693,7 +46711,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46717,7 +46735,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46741,7 +46759,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46765,7 +46783,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46789,7 +46807,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46813,7 +46831,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46837,7 +46855,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46861,7 +46879,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46885,7 +46903,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46909,7 +46927,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46933,7 +46951,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46957,7 +46975,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -46981,7 +46999,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47005,7 +47023,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47029,7 +47047,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47053,7 +47071,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47077,7 +47095,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47101,7 +47119,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47125,7 +47143,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47149,7 +47167,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47173,7 +47191,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47197,7 +47215,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47221,7 +47239,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47245,7 +47263,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47269,7 +47287,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47293,7 +47311,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47317,7 +47335,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47341,7 +47359,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47365,7 +47383,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47389,7 +47407,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47413,7 +47431,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47437,7 +47455,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47461,7 +47479,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47485,7 +47503,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47509,7 +47527,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47533,7 +47551,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47557,7 +47575,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47581,7 +47599,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47605,7 +47623,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47629,7 +47647,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47653,7 +47671,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47677,7 +47695,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47701,7 +47719,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47725,7 +47743,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47749,7 +47767,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47773,7 +47791,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47797,7 +47815,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47821,7 +47839,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47845,7 +47863,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47869,7 +47887,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47893,7 +47911,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47917,7 +47935,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47941,7 +47959,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47965,7 +47983,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -47989,7 +48007,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48013,7 +48031,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48037,7 +48055,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48061,7 +48079,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48085,7 +48103,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48109,7 +48127,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48133,7 +48151,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48157,7 +48175,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48181,7 +48199,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48205,7 +48223,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48229,7 +48247,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48253,7 +48271,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48277,7 +48295,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48301,7 +48319,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48325,7 +48343,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48349,7 +48367,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48373,7 +48391,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48397,7 +48415,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48421,7 +48439,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48445,7 +48463,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48469,7 +48487,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48493,7 +48511,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48517,7 +48535,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48541,7 +48559,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48565,7 +48583,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48589,7 +48607,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48613,7 +48631,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48637,7 +48655,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48661,7 +48679,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48685,7 +48703,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48709,7 +48727,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48733,7 +48751,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48757,7 +48775,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48781,7 +48799,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48805,7 +48823,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48829,7 +48847,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48853,7 +48871,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48877,7 +48895,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48901,7 +48919,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48925,7 +48943,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48949,7 +48967,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48973,7 +48991,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -48997,7 +49015,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49021,7 +49039,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49045,7 +49063,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49069,7 +49087,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49093,7 +49111,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49117,7 +49135,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49141,7 +49159,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49165,7 +49183,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49189,7 +49207,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49213,7 +49231,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49237,7 +49255,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49261,7 +49279,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49285,7 +49303,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49309,7 +49327,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49333,7 +49351,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49357,7 +49375,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49381,7 +49399,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49405,7 +49423,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49429,7 +49447,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49453,7 +49471,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49477,7 +49495,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49501,7 +49519,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49525,7 +49543,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49549,7 +49567,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49573,7 +49591,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49597,7 +49615,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49621,7 +49639,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49645,7 +49663,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49669,7 +49687,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49693,7 +49711,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49717,7 +49735,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49741,7 +49759,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49765,7 +49783,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49789,7 +49807,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49813,7 +49831,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49837,7 +49855,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49861,7 +49879,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49885,7 +49903,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49909,7 +49927,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49933,7 +49951,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49957,7 +49975,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -49981,7 +49999,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50005,7 +50023,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50029,7 +50047,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50053,7 +50071,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50077,7 +50095,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50101,7 +50119,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50125,7 +50143,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50149,7 +50167,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50173,7 +50191,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50197,7 +50215,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50221,7 +50239,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50245,7 +50263,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50269,7 +50287,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50293,7 +50311,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50317,7 +50335,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50341,7 +50359,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50365,7 +50383,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50389,7 +50407,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50413,7 +50431,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50437,7 +50455,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50461,7 +50479,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50485,7 +50503,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50509,7 +50527,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50533,7 +50551,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50557,7 +50575,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50581,7 +50599,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50605,7 +50623,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50629,7 +50647,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50653,7 +50671,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50677,7 +50695,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50701,7 +50719,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50725,7 +50743,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50749,7 +50767,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50773,7 +50791,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50797,7 +50815,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50821,7 +50839,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50845,7 +50863,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50869,7 +50887,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50893,7 +50911,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50917,7 +50935,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50941,7 +50959,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50965,7 +50983,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -50989,7 +51007,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51013,7 +51031,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51037,7 +51055,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51061,7 +51079,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51085,7 +51103,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51109,7 +51127,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51133,7 +51151,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51157,7 +51175,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51181,7 +51199,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51205,7 +51223,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51229,7 +51247,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51253,7 +51271,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51277,7 +51295,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51301,7 +51319,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51325,7 +51343,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51349,7 +51367,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51373,7 +51391,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51397,7 +51415,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51421,7 +51439,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51445,7 +51463,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51469,7 +51487,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51493,7 +51511,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51517,7 +51535,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51541,7 +51559,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51565,7 +51583,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51589,7 +51607,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51613,7 +51631,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51637,7 +51655,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51661,7 +51679,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51685,7 +51703,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51709,7 +51727,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51733,7 +51751,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51757,7 +51775,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51781,7 +51799,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51805,7 +51823,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51829,7 +51847,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51853,7 +51871,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51877,7 +51895,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51901,7 +51919,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51925,7 +51943,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51949,7 +51967,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51973,7 +51991,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -51997,7 +52015,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52021,7 +52039,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52045,7 +52063,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52069,7 +52087,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52093,7 +52111,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52117,7 +52135,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52141,7 +52159,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52165,7 +52183,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52189,7 +52207,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52213,7 +52231,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52237,7 +52255,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52261,7 +52279,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52285,7 +52303,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52309,7 +52327,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52333,7 +52351,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52357,7 +52375,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52381,7 +52399,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52405,7 +52423,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52429,7 +52447,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52453,7 +52471,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52477,7 +52495,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52501,7 +52519,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52525,7 +52543,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52549,7 +52567,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52573,7 +52591,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52597,7 +52615,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52621,7 +52639,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52645,7 +52663,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52669,7 +52687,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52693,7 +52711,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52717,7 +52735,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52741,7 +52759,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52765,7 +52783,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52789,7 +52807,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52813,7 +52831,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52837,7 +52855,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52861,7 +52879,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52885,7 +52903,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52909,7 +52927,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52933,7 +52951,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52957,7 +52975,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -52981,7 +52999,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755, + 7.5666515987357549, 5.117329520438864, 2.3618459326183376, 1.1109380494852846, @@ -53005,7 +53023,7 @@ 12.071648099424746, 10.934468206306156, 9.622306019722645, - 7.566651598735755 + 7.5666515987357549 ], "shading": 0.0, "shading_3d_scene": { @@ -53035,6 +53053,7 @@ ] ], "show_cash_incentives": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "sky_model": 0.0, "solar_data_file_name": "tucson_az_32.116521_-110.933042_psmv3_60_tmy.csv", @@ -53063,6 +53082,10 @@ "storage": 600.0, "storage_cost_units": 0.0, "system_capacity": 3.418059999999999, + "system_itc_basis_cost": 8059.8, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 0.0, "tank_h2d_ratio": 2.0, "test_flow": 0.045528, diff --git a/deploy/runtime/defaults/Standalone Battery_All Equity Partnership Flip.json b/deploy/runtime/defaults/Standalone Battery_All Equity Partnership Flip.json index 31a8525f5..e7ca4f237 100644 --- a/deploy/runtime/defaults/Standalone Battery_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/Standalone Battery_All Equity Partnership Flip.json @@ -18,7 +18,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -8875,6 +8875,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 78183099.136044, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 100.0, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -9978,40 +9982,68 @@ "construction_financing_cost": 2052306.352321155, "cost_dev_fee_percent": 3.0, "cost_dev_fee_tax_liability": 622259.2860237741, - "cost_dev_fee_value": 2345492.97408132, + "cost_dev_fee_value": 2345492.9740813199, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "degradation": [ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 78183099.136044, + 100.0, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10019,6 +10051,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -28318,6 +28351,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 78183099.136044, + "itc_basis_cost_capex_sta": 78183099.136044, + "itc_basis_cost_percent_fed": 100.0, + "itc_basis_cost_percent_sta": 100.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 100.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -28331,6 +28371,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28989,7 +29030,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "om_batt_capacity_cost": [ 15.0 ], @@ -29093,7 +29136,11 @@ "salvage_value": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "sponsor_cap_recovery_mode": 0.0, "sponsor_cap_recovery_year": 3.0, @@ -29117,6 +29164,10 @@ 7.0 ], "system_capacity": 57600.0730368, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -29136,6 +29187,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ur_annual_min_charge": 0.0, "ur_billing_demand_is_shown": 0.0, diff --git a/deploy/runtime/defaults/Standalone Battery_Commercial.json b/deploy/runtime/defaults/Standalone Battery_Commercial.json index cf66c6da2..3439b59a9 100644 --- a/deploy/runtime/defaults/Standalone Battery_Commercial.json +++ b/deploy/runtime/defaults/Standalone Battery_Commercial.json @@ -8838,7 +8838,7 @@ "batt_cell_power_charge_max": 2.0, "batt_cell_power_discharge_max": 2.0, "batt_chem": 1.0, - "batt_computed_bank_capacity": 1200.54312, + "batt_computed_bank_capacity": 1200.5431199999999, "batt_computed_series": 126.0, "batt_computed_stacks_series": 1.0, "batt_computed_strings": 1064.0, @@ -8889,6 +8889,10 @@ "batt_h_to_ambient": 7.5, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 464252.27552235, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 100.0, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -9813,9 +9817,9 @@ "batt_minimum_outage_SOC": 10.0, "batt_num_cells": 134064.0, "batt_power_charge_max_kwac": 312.64143749999996, - "batt_power_charge_max_kwdc": 300.13578, + "batt_power_charge_max_kwdc": 300.13577999999998, "batt_power_discharge_max_kwac": 288.1303487999999, - "batt_power_discharge_max_kwdc": 300.13578, + "batt_power_discharge_max_kwdc": 300.13577999999998, "batt_pv_ac_forecast": [ 0.0 ], @@ -18654,7 +18658,7 @@ "batt_ui_bank_voltage": 501.48, "batt_ui_cell_voltage": 3.98, "batt_ui_inverter_eff": 96.0, - "batt_ui_nominal_bank_power": 300.13578, + "batt_ui_nominal_bank_power": 300.13577999999998, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, "batt_user_specified_weather_file_peak_shaving": "", @@ -18666,13 +18670,13 @@ 0.0 ] ], - "batt_volume": 14.64076975609756, - "battery_energy": 1200.54312, + "batt_volume": 14.640769756097559, + "battery_energy": 1200.5431199999999, "battery_indirect_cost_percent": 0.0, "battery_losses_shown": 0.0, "battery_per_kW": 667.0, "battery_per_kWh": 184.0, - "battery_power": 300.13578, + "battery_power": 300.13577999999998, "battery_thermal_shown": 0.0, "battery_total": 421090.49934, "battery_total_cost_lcos": 464252.27552235, @@ -36279,11 +36283,40 @@ "degradation": [ 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 464252.27552235, + 100.0, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_en_basis_mat": 1.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -45801,6 +45834,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 464252.27552235, + "itc_basis_cost_capex_sta": 464252.27552235, + "itc_basis_cost_percent_fed": 100.0, + "itc_basis_cost_percent_sta": 100.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 100.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -45814,6 +45854,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -63378,7 +63419,9 @@ 156.2, 184.05 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "normalize_to_utility_bill": 0.0, "om_batt_capacity_cost": [ 12.0 @@ -63386,7 +63429,7 @@ "om_batt_fixed_cost": [ 0.0 ], - "om_batt_nameplate": 1200.54312, + "om_batt_nameplate": 1200.5431199999999, "om_batt_replacement_cost": [ 280.0 ], @@ -63490,6 +63533,8 @@ "salvage_value": 0.0, "scale_factor": 1.0, "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "standalonebatt.cost.contingency": 21054.524967, "standalonebatt.cost.contingency_percent": 5.0, @@ -63511,6 +63556,10 @@ 7.0 ], "system_capacity": 288.1303487999999, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 1.0, "timestep_minutes": 60.0, "timestep_minutes_ui": 0.0, diff --git a/deploy/runtime/defaults/Standalone Battery_Host Developer.json b/deploy/runtime/defaults/Standalone Battery_Host Developer.json index 3294fcac9..775953450 100644 --- a/deploy/runtime/defaults/Standalone Battery_Host Developer.json +++ b/deploy/runtime/defaults/Standalone Battery_Host Developer.json @@ -8838,7 +8838,7 @@ "batt_cell_power_charge_max": 2.0, "batt_cell_power_discharge_max": 2.0, "batt_chem": 1.0, - "batt_computed_bank_capacity": 1200.54312, + "batt_computed_bank_capacity": 1200.5431199999999, "batt_computed_series": 126.0, "batt_computed_stacks_series": 1.0, "batt_computed_strings": 1064.0, @@ -8889,6 +8889,10 @@ "batt_h_to_ambient": 7.5, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 464252.27552235, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 100.0, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -9813,9 +9817,9 @@ "batt_minimum_outage_SOC": 10.0, "batt_num_cells": 134064.0, "batt_power_charge_max_kwac": 312.64143749999996, - "batt_power_charge_max_kwdc": 300.13578, + "batt_power_charge_max_kwdc": 300.13577999999998, "batt_power_discharge_max_kwac": 288.1303487999999, - "batt_power_discharge_max_kwdc": 300.13578, + "batt_power_discharge_max_kwdc": 300.13577999999998, "batt_pv_ac_forecast": [ 0.0 ], @@ -9895,7 +9899,7 @@ "batt_ui_bank_voltage": 501.48, "batt_ui_cell_voltage": 3.98, "batt_ui_inverter_eff": 96.0, - "batt_ui_nominal_bank_power": 300.13578, + "batt_ui_nominal_bank_power": 300.13577999999998, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, "batt_user_specified_weather_file_peak_shaving": "", @@ -9907,13 +9911,13 @@ 0.0 ] ], - "batt_volume": 14.64076975609756, - "battery_energy": 1200.54312, + "batt_volume": 14.640769756097559, + "battery_energy": 1200.5431199999999, "battery_indirect_cost_percent": 0.0, "battery_losses_shown": 0.0, "battery_per_kW": 667.0, "battery_per_kWh": 184.0, - "battery_power": 300.13578, + "battery_power": 300.13577999999998, "battery_thermal_shown": 0.0, "battery_total": 421090.49934, "battery_total_cost_lcos": 464252.27552235, @@ -10007,7 +10011,7 @@ "const_per_principal4": 0.0, "const_per_principal5": 0.0, "const_per_principal_total": 464252.27552235, - "const_per_total1": 12186.622232461688, + "const_per_total1": 12186.622232461687, "const_per_total2": 0.0, "const_per_total3": 0.0, "const_per_total4": 0.0, @@ -10017,7 +10021,7 @@ "const_per_upfront_rate3": 0.0, "const_per_upfront_rate4": 0.0, "const_per_upfront_rate5": 0.0, - "construction_financing_cost": 12186.622232461688, + "construction_financing_cost": 12186.622232461687, "cost_debt_closing": 0.0, "cost_debt_fee": 2.75, "cost_other_financing": 0.0, @@ -18810,33 +18814,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 464252.27552235, + 100.0, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -18844,6 +18876,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -37119,7 +37152,7 @@ "grid_outage": [ 0.0 ], - "host_nominal_discount_rate": 9.060000000000004, + "host_nominal_discount_rate": 9.060000000000003, "host_real_discount_rate": 6.4, "ibi_fed_amount": 0.0, "ibi_fed_amount_deprbas_fed": 0.0, @@ -37168,6 +37201,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 464252.27552235, + "itc_basis_cost_capex_sta": 464252.27552235, + "itc_basis_cost_percent_fed": 100.0, + "itc_basis_cost_percent_sta": 100.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 100.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -37181,6 +37221,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -55389,7 +55430,9 @@ 156.2, 184.05 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "normalize_to_utility_bill": 0.0, "om_batt_capacity_cost": [ 12.0 @@ -55397,7 +55440,7 @@ "om_batt_fixed_cost": [ 0.0 ], - "om_batt_nameplate": 1200.54312, + "om_batt_nameplate": 1200.5431199999999, "om_batt_replacement_cost": [ 280.0 ], @@ -55511,7 +55554,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "standalonebatt.cost.contingency": 21054.524967, "standalonebatt.cost.contingency_percent": 5.0, @@ -55534,6 +55581,10 @@ 7.0 ], "system_capacity": 288.1303487999999, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -55551,6 +55602,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_wacc": 6.709740000000002, "ur_annual_min_charge": 0.0, "ur_billing_demand_is_shown": 0.0, diff --git a/deploy/runtime/defaults/Standalone Battery_Leveraged Partnership Flip.json b/deploy/runtime/defaults/Standalone Battery_Leveraged Partnership Flip.json index dae32a9e9..fff653756 100644 --- a/deploy/runtime/defaults/Standalone Battery_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/Standalone Battery_Leveraged Partnership Flip.json @@ -18,7 +18,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -8875,6 +8875,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 78183099.136044, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 100.0, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -9980,7 +9984,7 @@ "cost_debt_fee": 2.75, "cost_dev_fee_percent": 3.0, "cost_dev_fee_tax_liability": 622259.2860237741, - "cost_dev_fee_value": 2345492.97408132, + "cost_dev_fee_value": 2345492.9740813199, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "debt_message": "", @@ -9990,33 +9994,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 78183099.136044, + 100.0, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10024,6 +10056,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -28326,6 +28359,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 78183099.136044, + "itc_basis_cost_capex_sta": 78183099.136044, + "itc_basis_cost_percent_fed": 100.0, + "itc_basis_cost_percent_sta": 100.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 100.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -28339,6 +28379,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28998,7 +29039,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "om_batt_capacity_cost": [ 15.0 ], @@ -29104,7 +29147,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "standalonebatt.cost.contingency": 0.0, "standalonebatt.cost.contingency_percent": 0.0, @@ -29126,6 +29173,10 @@ 7.0 ], "system_capacity": 57600.0730368, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -29147,6 +29198,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_wacc": 6.709740000000002, "ur_annual_min_charge": 0.0, diff --git a/deploy/runtime/defaults/Standalone Battery_Merchant Plant.json b/deploy/runtime/defaults/Standalone Battery_Merchant Plant.json index 2d287cb06..4ff7409e3 100644 --- a/deploy/runtime/defaults/Standalone Battery_Merchant Plant.json +++ b/deploy/runtime/defaults/Standalone Battery_Merchant Plant.json @@ -18,7 +18,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -8875,6 +8875,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 78183099.136044, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 100.0, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -10004,33 +10008,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 78183099.136044, + 100.0, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10038,6 +10070,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -19545,6 +19578,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 78183099.136044, + "itc_basis_cost_capex_sta": 78183099.136044, + "itc_basis_cost_percent_fed": 100.0, + "itc_basis_cost_percent_sta": 100.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 100.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -19558,6 +19598,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -676703,7 +676744,9 @@ ], "mp_error_msg": "", "mp_market_percent_gen": 100.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "om_batt_capacity_cost": [ 15.0 ], @@ -676804,7 +676847,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "standalonebatt.cost.contingency": 0.0, "standalonebatt.cost.contingency_percent": 0.0, "standalonebatt.cost.epc.fixed": 0.0, @@ -676825,6 +676872,10 @@ 7.0 ], "system_capacity": 57600.0730368, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -676840,6 +676891,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_system_nameplate_standalone": 57.6000730368, "ui_wacc": 6.709740000000002, diff --git a/deploy/runtime/defaults/Standalone Battery_Residential.json b/deploy/runtime/defaults/Standalone Battery_Residential.json index e2cca2dce..f7aec8749 100644 --- a/deploy/runtime/defaults/Standalone Battery_Residential.json +++ b/deploy/runtime/defaults/Standalone Battery_Residential.json @@ -8843,9 +8843,9 @@ "batt_computed_stacks_series": 1.0, "batt_computed_strings": 107.0, "batt_computed_voltage": 51.74, - "batt_current_charge_max": 96.3, + "batt_current_charge_max": 96.30000000000001, "batt_current_choice": 0.0, - "batt_current_discharge_max": 96.3, + "batt_current_discharge_max": 96.30000000000001, "batt_custom_dispatch": [ 0.0 ], @@ -8889,6 +8889,10 @@ "batt_h_to_ambient": 7.5, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 13030.2914886, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 100.0, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -9805,7 +9809,7 @@ 0.0, 0.0 ], - "batt_mass": 177.9486428571429, + "batt_mass": 177.94864285714287, "batt_maximum_SOC": 95.0, "batt_meter_position": 0.0, "batt_minimum_SOC": 15.0, @@ -9870,7 +9874,7 @@ "batt_size_choice": 0.0, "batt_specific_energy_per_mass": 70.0, "batt_specific_energy_per_volume": 82.0, - "batt_surface_area": 1.7081938826471877, + "batt_surface_area": 1.7081938826471875, "batt_target_choice": 0.0, "batt_target_power": [ 0.0 @@ -18761,6 +18765,14 @@ "degradation": [ 0.0 ], + "depr_basis_mat": [ + [ + NaN + ] + ], + "depr_en_basis_mat": 0.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "dispatch_manual_btm_discharge_to_grid": [ 0.0, 0.0, @@ -28273,6 +28285,11 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 13030.2914886, + "itc_basis_cost_capex_sta": 13030.2914886, + "itc_basis_cost_percent_fed": 100.0, + "itc_basis_cost_percent_sta": 100.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -28286,6 +28303,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -45853,7 +45871,7 @@ 1.71415, 1.87435 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "normalize_to_utility_bill": 0.0, "om_batt_capacity_cost": [ 15.0 @@ -45965,6 +45983,7 @@ "salvage_value": 0.0, "scale_factor": 1.0, "show_cash_incentives": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "standalonebatt.cost.contingency": 0.0, "standalonebatt.cost.contingency_percent": 0.0, @@ -45978,7 +45997,7 @@ "standalonebatt.cost.plm.percent": 0.0, "standalonebatt.cost.plm.total": 0.0, "standalonebatt.cost.sales_tax.percent": 100.0, - "standalonebatt.cost.sales_tax.total": 370.2043566000001, + "standalonebatt.cost.sales_tax.total": 370.20435660000006, "standalonebatt.cost.sales_tax.value": 5.0, "start_day_of_year": 3.335046e-317, "start_day_of_year_load_ui": 3.335046e-317, @@ -45986,6 +46005,10 @@ 7.0 ], "system_capacity": 4.7832595200000009, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 1.0, "timestep_minutes": 60.0, "timestep_minutes_ui": 0.0, diff --git a/deploy/runtime/defaults/Standalone Battery_Sale Leaseback.json b/deploy/runtime/defaults/Standalone Battery_Sale Leaseback.json index c735042d9..da7d86417 100644 --- a/deploy/runtime/defaults/Standalone Battery_Sale Leaseback.json +++ b/deploy/runtime/defaults/Standalone Battery_Sale Leaseback.json @@ -18,7 +18,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -8875,6 +8875,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 78183099.136044, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 100.0, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -9978,40 +9982,68 @@ "construction_financing_cost": 2052306.352321155, "cost_dev_fee_percent": 3.0, "cost_dev_fee_tax_liability": 622259.2860237741, - "cost_dev_fee_value": 2345492.97408132, + "cost_dev_fee_value": 2345492.9740813199, "cost_equity_closing": 300000.0, "cost_other_financing": 0.0, "degradation": [ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 78183099.136044, + 100.0, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10019,6 +10051,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -28313,6 +28346,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 78183099.136044, + "itc_basis_cost_capex_sta": 78183099.136044, + "itc_basis_cost_percent_fed": 100.0, + "itc_basis_cost_percent_sta": 100.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 100.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -28326,6 +28366,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28984,7 +29025,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "om_batt_capacity_cost": [ 15.0 ], @@ -29089,7 +29132,11 @@ "salvage_value": 0.0, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "sponsor_operating_margin": 20.0, "sponsor_operating_margin_amount": 1152001.460736, @@ -29114,6 +29161,10 @@ 7.0 ], "system_capacity": 57600.0730368, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 1.0, "tax_investor_required_lease_reserve": 6.0, "timestep_minutes": 60.0, @@ -29129,6 +29180,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ur_annual_min_charge": 0.0, "ur_billing_demand_is_shown": 0.0, diff --git a/deploy/runtime/defaults/Standalone Battery_Single Owner.json b/deploy/runtime/defaults/Standalone Battery_Single Owner.json index 2b079bb90..5efeb3d1b 100644 --- a/deploy/runtime/defaults/Standalone Battery_Single Owner.json +++ b/deploy/runtime/defaults/Standalone Battery_Single Owner.json @@ -18,7 +18,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 478584.0, + "batt_Qfull_flow": 478583.99999999997, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -8875,6 +8875,10 @@ "batt_h_to_ambient": 100.0, "batt_initial_SOC": 50.0, "batt_inverter_efficiency_cutoff": 90.0, + "batt_itc_basis_cost": 78183099.136044, + "batt_itc_basis_cost_fed_include": 1.0, + "batt_itc_basis_cost_sta_include": 1.0, + "batt_itc_basis_percent": 100.0, "batt_life_excl": 0.0, "batt_life_model": 0.0, "batt_lifetime_matrix": [ @@ -9992,33 +9996,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 78183099.136044, + 100.0, + 1.0, + 1.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -10026,6 +10058,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -28327,6 +28360,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 78183099.136044, + "itc_basis_cost_capex_sta": 78183099.136044, + "itc_basis_cost_percent_fed": 100.0, + "itc_basis_cost_percent_sta": 100.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 100.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -28340,6 +28380,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28999,7 +29040,9 @@ "mera_name3": "Replacement Reserve 3", "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 0.0, "om_batt_capacity_cost": [ 15.0 ], @@ -29108,7 +29151,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "solution_mode_message": "", "standalonebatt.cost.contingency": 0.0, "standalonebatt.cost.contingency_percent": 0.0, @@ -29130,6 +29177,10 @@ 7.0 ], "system_capacity": 57600.0730368, + "system_itc_basis_cost": 0.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 0.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -29146,6 +29197,13 @@ "ui_copy_batt_discharge_percent_4": 25.0, "ui_copy_batt_discharge_percent_5": 25.0, "ui_copy_batt_discharge_percent_6": 25.0, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_system_nameplate_standalone": 57.6000730368, "ui_wacc": 6.709740000000002, diff --git a/deploy/runtime/defaults/Standalone Battery_Third Party.json b/deploy/runtime/defaults/Standalone Battery_Third Party.json index 8e65ab226..178ab9043 100644 --- a/deploy/runtime/defaults/Standalone Battery_Third Party.json +++ b/deploy/runtime/defaults/Standalone Battery_Third Party.json @@ -18,7 +18,7 @@ "batt_Qexp": 0.04000005, "batt_Qexp_percent": 1.77778, "batt_Qfull": 2.25, - "batt_Qfull_flow": 11.25, + "batt_Qfull_flow": 11.249999999999999, "batt_Qnom": 2.0000002500000004, "batt_Qnom_percent": 88.8889, "batt_Vcut": 2.706, @@ -9810,10 +9810,10 @@ "batt_minimum_modetime": 10.0, "batt_minimum_outage_SOC": 10.0, "batt_num_cells": 630.0, - "batt_power_charge_max_kwac": 2.938359375, - "batt_power_charge_max_kwdc": 2.820825, + "batt_power_charge_max_kwac": 2.9383593749999998, + "batt_power_charge_max_kwdc": 2.8208249999999999, "batt_power_discharge_max_kwac": 2.7079919999999997, - "batt_power_discharge_max_kwdc": 2.820825, + "batt_power_discharge_max_kwdc": 2.8208249999999999, "batt_pv_ac_forecast": [ 0.0 ], @@ -9891,7 +9891,7 @@ "batt_ui_bank_voltage": 501.48, "batt_ui_cell_voltage": 3.98, "batt_ui_inverter_eff": 96.0, - "batt_ui_nominal_bank_power": 2.820825, + "batt_ui_nominal_bank_power": 2.8208249999999999, "batt_unit_capacity": 400.0, "batt_unit_surface_area": 30.0, "batt_user_specified_weather_file_peak_shaving": "", @@ -45737,7 +45737,7 @@ 1.71415, 1.87435 ], - "nominal_discount_rate": 9.060000000000004, + "nominal_discount_rate": 9.060000000000003, "normalize_to_utility_bill": 0.0, "peak_1": 1.85407, "peak_10": 2.55071, diff --git a/deploy/runtime/defaults/Wind Power_All Equity Partnership Flip.json b/deploy/runtime/defaults/Wind Power_All Equity Partnership Flip.json index a79432479..911fd8d7e 100644 --- a/deploy/runtime/defaults/Wind Power_All Equity Partnership Flip.json +++ b/deploy/runtime/defaults/Wind Power_All Equity Partnership Flip.json @@ -34,6 +34,10 @@ "avail_turb_loss": 3.58, "avail_turb_uncert": 2.3, "avail_uncert_total": 2.5027185219277059, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bos_cost_fixed": 0.0, @@ -1720,33 +1724,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 317480000.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1754,6 +1786,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -20029,6 +20062,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -20042,6 +20082,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -20706,6 +20747,8 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 40.0 ], @@ -20771,10 +20814,10 @@ "property_assessed_value": 317480000.0, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -20804,7 +20847,11 @@ "sensitivity_uncert": 1.8, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sizing_warning": 0.0, "solution_mode_message": "", "specify_label": 1.0, @@ -20817,6 +20864,10 @@ ], "step": 0.0, "system_capacity": 200000.0, + "system_itc_basis_cost": 317480000.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 60.0, "tax_investor_postflip_cash_percent": 10.0, @@ -20843,6 +20894,13 @@ "turbine_cost_per_kw": 1112.4, "turbine_cost_per_turbine": 0.0, "turbine_cost_total": 222480000.00000004, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ur_annual_min_charge": 0.0, diff --git a/deploy/runtime/defaults/Wind Power_Commercial.json b/deploy/runtime/defaults/Wind Power_Commercial.json index 1981e2367..7708ac5cf 100644 --- a/deploy/runtime/defaults/Wind Power_Commercial.json +++ b/deploy/runtime/defaults/Wind Power_Commercial.json @@ -36,6 +36,10 @@ "avail_turb_loss": 3.58, "avail_turb_uncert": 2.3, "avail_uncert_total": 2.5027185219277059, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bos_cost_fixed": 0.0, @@ -1686,11 +1690,40 @@ "degradation": [ 0.0 ], + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 605500.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_en_basis_mat": 1.0, "depr_fed_custom": [ 0.0 ], "depr_fed_sl_years": 7.0, "depr_fed_type": 1.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "depr_sta_custom": [ 0.0 ], @@ -10565,19 +10598,27 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28142,6 +28183,8 @@ 184.05 ], "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "normalize_to_utility_bill": 0.0, "om_capacity": [ 39.0 @@ -28217,7 +28260,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -28246,6 +28289,8 @@ "scale_factor": 1.0, "sensitivity_uncert": 1.8, "show_cash_incentives": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "sizing_warning": 0.0, "specify_label": 0.0, @@ -28256,6 +28301,10 @@ ], "step": 0.0, "system_capacity": 100.0, + "system_itc_basis_cost": 605500.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "total_10yr_uncert": 12.0852, "total_20yr_uncert": 12.0852, diff --git a/deploy/runtime/defaults/Wind Power_Leveraged Partnership Flip.json b/deploy/runtime/defaults/Wind Power_Leveraged Partnership Flip.json index 2ad3c3ded..79dd5fa49 100644 --- a/deploy/runtime/defaults/Wind Power_Leveraged Partnership Flip.json +++ b/deploy/runtime/defaults/Wind Power_Leveraged Partnership Flip.json @@ -34,6 +34,10 @@ "avail_turb_loss": 3.58, "avail_turb_uncert": 2.3, "avail_uncert_total": 2.5027185219277059, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bos_cost_fixed": 0.0, @@ -1725,33 +1729,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 317480000.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1759,6 +1791,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -20037,6 +20070,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -20050,6 +20090,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -20715,6 +20756,8 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 40.0 ], @@ -20781,10 +20824,10 @@ "property_assessed_value": 317480000.0, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -20815,7 +20858,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sizing_warning": 0.0, "solution_mode_message": "", "specify_label": 1.0, @@ -20826,6 +20873,10 @@ ], "step": 0.0, "system_capacity": 200000.0, + "system_itc_basis_cost": 317480000.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "tax_investor_equity_percent": 98.0, "tax_investor_postflip_cash_percent": 10.0, @@ -20854,6 +20905,13 @@ "turbine_cost_per_kw": 1112.4, "turbine_cost_per_turbine": 0.0, "turbine_cost_total": 222480000.00000004, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ui_wacc": 6.709740000000002, diff --git a/deploy/runtime/defaults/Wind Power_Merchant Plant.json b/deploy/runtime/defaults/Wind Power_Merchant Plant.json index a34debe72..1b4a1460c 100644 --- a/deploy/runtime/defaults/Wind Power_Merchant Plant.json +++ b/deploy/runtime/defaults/Wind Power_Merchant Plant.json @@ -34,6 +34,10 @@ "avail_turb_loss": 3.58, "avail_turb_uncert": 2.3, "avail_uncert_total": 2.5027185219277059, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bos_cost_fixed": 0.0, @@ -1739,33 +1743,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 317480000.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1773,6 +1805,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -10643,6 +10676,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -10656,6 +10696,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -667807,6 +667848,8 @@ "mp_error_msg": "", "mp_market_percent_gen": 100.0, "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 40.0 ], @@ -667867,10 +667910,10 @@ "property_assessed_value": 317480000.0, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -667902,7 +667945,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sizing_warning": 0.0, "specify_label": 1.0, "start_day_of_year": 3.335046e-317, @@ -667912,6 +667959,10 @@ ], "step": 0.0, "system_capacity": 200000.0, + "system_itc_basis_cost": 317480000.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -667934,6 +667985,13 @@ "turbine_cost_per_kw": 1112.4, "turbine_cost_per_turbine": 0.0, "turbine_cost_total": 222480000.00000004, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ui_system_nameplate_standalone": 0.0, diff --git a/deploy/runtime/defaults/Wind Power_Residential.json b/deploy/runtime/defaults/Wind Power_Residential.json index 560e1c47f..e95382527 100644 --- a/deploy/runtime/defaults/Wind Power_Residential.json +++ b/deploy/runtime/defaults/Wind Power_Residential.json @@ -36,6 +36,10 @@ "avail_turb_loss": 3.58, "avail_turb_uncert": 2.3, "avail_uncert_total": 2.5027185219277059, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bos_cost_fixed": 0.0, @@ -1686,6 +1690,14 @@ "degradation": [ 0.0 ], + "depr_basis_mat": [ + [ + NaN + ] + ], + "depr_en_basis_mat": 0.0, + "depr_itc_fed_capex": 0.0, + "depr_itc_sta_capex": 0.0, "desired_farm_size": 5.0, "elec_eff_loss": 1.91, "elec_eff_uncert": 1.0, @@ -10555,19 +10567,25 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 1.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], "itc_fed_amount_deprbas_fed": 1.0, "itc_fed_amount_deprbas_sta": 1.0, "itc_fed_percent": [ - 30.0 + 0.0 ], "itc_fed_percent_deprbas_fed": 1.0, "itc_fed_percent_deprbas_sta": 1.0, "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -28210,7 +28228,7 @@ 0.0 ], "ptc_fed_escal": 0.0, - "ptc_fed_term": 10.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -28239,6 +28257,7 @@ "scale_factor": 1.0, "sensitivity_uncert": 1.8, "show_cash_incentives": 1.0, + "show_itc_qualification": 1.0, "show_tax_credits": 1.0, "sizing_warning": 0.0, "specify_label": 0.0, @@ -28249,6 +28268,10 @@ ], "step": 0.0, "system_capacity": 20.0, + "system_itc_basis_cost": 161260.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "total_10yr_uncert": 12.0852, "total_20yr_uncert": 12.0852, diff --git a/deploy/runtime/defaults/Wind Power_Sale Leaseback.json b/deploy/runtime/defaults/Wind Power_Sale Leaseback.json index b95d0dd88..fa34ea211 100644 --- a/deploy/runtime/defaults/Wind Power_Sale Leaseback.json +++ b/deploy/runtime/defaults/Wind Power_Sale Leaseback.json @@ -34,6 +34,10 @@ "avail_turb_loss": 3.58, "avail_turb_uncert": 2.3, "avail_uncert_total": 2.5027185219277059, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bos_cost_fixed": 0.0, @@ -1720,33 +1724,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 317480000.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1754,6 +1786,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -20024,6 +20057,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -20037,6 +20077,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -20701,6 +20742,8 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 40.0 ], @@ -20766,10 +20809,10 @@ "property_assessed_value": 317480000.0, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -20800,7 +20843,11 @@ "sensitivity_uncert": 1.8, "show_CapitalCostSO": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sizing_warning": 0.0, "solution_mode_message": "", "specify_label": 1.0, @@ -20814,6 +20861,10 @@ ], "step": 0.0, "system_capacity": 200000.0, + "system_itc_basis_cost": 317480000.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "tax_investor_required_lease_reserve": 6.0, "tod_library": "Uniform Dispatch", @@ -20836,6 +20887,13 @@ "turbine_cost_per_kw": 1112.4, "turbine_cost_per_turbine": 0.0, "turbine_cost_total": 222480000.00000004, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ur_annual_min_charge": 0.0, diff --git a/deploy/runtime/defaults/Wind Power_Single Owner.json b/deploy/runtime/defaults/Wind Power_Single Owner.json index 2f9d95f84..c80c4af53 100644 --- a/deploy/runtime/defaults/Wind Power_Single Owner.json +++ b/deploy/runtime/defaults/Wind Power_Single Owner.json @@ -34,6 +34,10 @@ "avail_turb_loss": 3.58, "avail_turb_uncert": 2.3, "avail_uncert_total": 2.5027185219277059, + "batt_itc_basis_cost": 0.0, + "batt_itc_basis_cost_fed_include": 0.0, + "batt_itc_basis_cost_sta_include": 0.0, + "batt_itc_basis_percent": 0.0, "batt_salvage_percentage": 0.0, "batt_salvage_value": 0.0, "bos_cost_fixed": 0.0, @@ -1731,33 +1735,61 @@ 0.0 ], "depr_alloc_custom_percent": 0.0, - "depr_alloc_macrs_15_percent": 1.5, - "depr_alloc_macrs_5_percent": 90.0, - "depr_alloc_none": 3.0, - "depr_alloc_sl_15_percent": 2.5, - "depr_alloc_sl_20_percent": 3.0, + "depr_alloc_custom_percent_calc": 0.0, + "depr_alloc_macrs_15_percent": 0.0, + "depr_alloc_macrs_15_percent_calc": 0.0, + "depr_alloc_macrs_5_percent": 100.0, + "depr_alloc_macrs_5_percent_calc": 100.0, + "depr_alloc_none": 0.0, + "depr_alloc_sl_15_percent": 0.0, + "depr_alloc_sl_15_percent_calc": 0.0, + "depr_alloc_sl_20_percent": 0.0, + "depr_alloc_sl_20_percent_calc": 0.0, "depr_alloc_sl_39_percent": 0.0, + "depr_alloc_sl_39_percent_calc": 0.0, "depr_alloc_sl_5_percent": 0.0, - "depr_bonus_fed": 0.0, + "depr_alloc_sl_5_percent_calc": 0.0, + "depr_allocation_choice": 0.0, + "depr_basis_mat": [ + [ + 1.0, + 317480000.0, + 100.0, + 0.0, + 0.0, + 0.0 + ], + [ + 2.0, + 0.0, + 0.0, + 0.0, + 0.0, + 0.0 + ] + ], + "depr_bonus_fed": 100.0, "depr_bonus_fed_custom": 0.0, "depr_bonus_fed_macrs_15": 1.0, "depr_bonus_fed_macrs_5": 1.0, - "depr_bonus_fed_sl_15": 0.0, - "depr_bonus_fed_sl_20": 0.0, + "depr_bonus_fed_sl_15": 1.0, + "depr_bonus_fed_sl_20": 1.0, "depr_bonus_fed_sl_39": 0.0, - "depr_bonus_fed_sl_5": 0.0, - "depr_bonus_sta": 0.0, + "depr_bonus_fed_sl_5": 1.0, + "depr_bonus_sta": 100.0, "depr_bonus_sta_custom": 0.0, "depr_bonus_sta_macrs_15": 1.0, "depr_bonus_sta_macrs_5": 1.0, - "depr_bonus_sta_sl_15": 0.0, - "depr_bonus_sta_sl_20": 0.0, + "depr_bonus_sta_sl_15": 1.0, + "depr_bonus_sta_sl_20": 1.0, "depr_bonus_sta_sl_39": 0.0, - "depr_bonus_sta_sl_5": 0.0, + "depr_bonus_sta_sl_5": 1.0, "depr_custom_schedule": [ 0.0 ], + "depr_en_basis_mat": 1.0, "depr_fedbas_method": 1.0, + "depr_itc_fed_capex": 0.0, "depr_itc_fed_custom": 0.0, "depr_itc_fed_macrs_15": 0.0, "depr_itc_fed_macrs_5": 1.0, @@ -1765,6 +1797,7 @@ "depr_itc_fed_sl_20": 0.0, "depr_itc_fed_sl_39": 0.0, "depr_itc_fed_sl_5": 0.0, + "depr_itc_sta_capex": 0.0, "depr_itc_sta_custom": 0.0, "depr_itc_sta_macrs_15": 0.0, "depr_itc_sta_macrs_5": 1.0, @@ -20042,6 +20075,13 @@ "inflation_rate": 2.5, "insurance_rate": 0.0, "is_btm": 0.0, + "itc_basis_cost_capex_fed": 0.0, + "itc_basis_cost_capex_sta": 0.0, + "itc_basis_cost_percent_fed": 0.0, + "itc_basis_cost_percent_sta": 0.0, + "itc_basis_depreciation_allocation": 0.0, + "itc_basis_percent_depr": 0.0, + "itc_basis_percent_input": 0.0, "itc_fed_amount": [ 0.0 ], @@ -20055,6 +20095,7 @@ "itc_fed_percent_maxvalue": [ 1e38 ], + "itc_qualification_choice": 0.0, "itc_sta_amount": [ 0.0 ], @@ -20720,6 +20761,8 @@ "months_receivables_reserve": 0.0, "months_working_reserve": 6.0, "nominal_discount_rate": 9.060000000000003, + "non_itc_basis_depreciation_allocation": 0.0, + "non_itc_basis_percent_depr": 100.0, "om_capacity": [ 40.0 ], @@ -20786,10 +20829,10 @@ "property_assessed_value": 317480000.0, "property_tax_rate": 0.0, "ptc_fed_amount": [ - 0.03 + 0.0 ], - "ptc_fed_escal": 2.5, - "ptc_fed_term": 10.0, + "ptc_fed_escal": 0.0, + "ptc_fed_term": 0.0, "ptc_sta_amount": [ 0.0 ], @@ -20823,7 +20866,11 @@ "show_CapitalCostSO": 1.0, "show_DebtConstDSCR": 1.0, "show_ReserveAccounts": 1.0, + "show_cash_incentives": 1.0, "show_construction_period": 1.0, + "show_depr_alloc": 1.0, + "show_itc_qualification": 1.0, + "show_tax_credits": 1.0, "sizing_warning": 0.0, "solution_mode_message": "", "specify_label": 1.0, @@ -20834,6 +20881,10 @@ ], "step": 0.0, "system_capacity": 200000.0, + "system_itc_basis_cost": 317480000.0, + "system_itc_basis_cost_fed_include": 0.0, + "system_itc_basis_cost_sta_include": 0.0, + "system_itc_basis_percent": 100.0, "system_use_lifetime_output": 1.0, "term_int_rate": 7.0, "term_tenor": 18.0, @@ -20857,6 +20908,13 @@ "turbine_cost_per_kw": 1112.4, "turbine_cost_per_turbine": 0.0, "turbine_cost_total": 222480000.00000004, + "ui_depr_alloc_custom_percent": 0.0, + "ui_depr_alloc_macrs_15_percent": 0.0, + "ui_depr_alloc_macrs_5_percent": 0.0, + "ui_depr_alloc_sl_15_percent": 0.0, + "ui_depr_alloc_sl_20_percent": 0.0, + "ui_depr_alloc_sl_39_percent": 0.0, + "ui_depr_alloc_sl_5_percent": 0.0, "ui_electricity_rate_option": 0.0, "ui_step_minutes": 60.0, "ui_system_nameplate_standalone": 0.0, diff --git a/deploy/runtime/startup.lk b/deploy/runtime/startup.lk index 11c0110ff..6172e4e61 100644 --- a/deploy/runtime/startup.lk +++ b/deploy/runtime/startup.lk @@ -367,8 +367,9 @@ function setup_residential_pages( mode ) // mode determines whether or not the b { 'sidebar'='Financial Parameters', 'help'='financial-parameters/fin_residential'} ); addpage( [[ 'Financial DSIRE Download', { 'name'='Financial Tax Credits','caption'='Tax Credits','collapsible'=true,'collapsible_var'='show_tax_credits', 'collapsed_by_default'=false }, - { 'name'='Financial Cash Incentives','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false } ]], - { 'sidebar'='Incentives','help'='incentives-and-depreciation/incentives' } ); + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }]], + { 'sidebar'='Incentives', 'help'='incentives' } ); setup_utility_rate(); setup_elec_load_page( mode ); } @@ -396,10 +397,36 @@ function setup_host_developer_pages(mode) // third party host-developer { 'sidebar'='Financial Parameters', 'help'='financial-parameters/fin_tpo_host_developer' } ); addpage( [[ 'Financial TOD Factors' ]], { 'sidebar'='Time of Delivery Factors', 'help'='revenue/revenue_tod_factors' }); - addpage( [[ 'Financial Tax Credits','Financial Cash Incentives']], - { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); - addpage( [['Financial Depreciation Detailed' ]], - { 'sidebar'='Depreciation', 'help'='incentives-and-depreciation/depreciation' }); + addpage( [[ { 'name'='Financial Tax Credits','caption'='Tax Credits','collapsible'=true,'collapsible_var'='show_tax_credits', 'collapsed_by_default'=false }, + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + 'Financial Depreciation Detailed' ]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives' } ); + setup_utility_rate(); + setup_elec_load_page( mode ); +} + +function setup_host_developer_pages_hybrid(mode) // third party host-developer +{ + setting( { 'analysis_period_var'='cf_length' } ); + addpage( [[ 'Financial Solution Mode Single Owner', + 'Financial Analysis Host Developer Parameters', + 'Financial Tax and Insurance Rates', + 'Financial Salvage Value', + {'name'='Financial Debt DSCR or Debt Fraction','caption'='Project Term Debt','collapsible'=true,'collapsible_var'='show_DebtConstDSCR'}, + {'name'='Financial Cost of Financing Single Owner', 'caption'='Cost of Acquiring Financing','collapsible'=true,'collapsible_var'='show_CapitalCostSO'}, + {'name'='Financial Construction Financing','caption'='Construction Financing','collapsible'=true,'collapsible_var'='show_construction_period', 'collapsed_by_default'=false}, + {'name'='Financial Reserve Accounts', 'caption'='Reserve Accounts','collapsible'=true,'collapsible_var'='show_ReserveAccounts'}, ]], + { 'sidebar'='Financial Parameters', 'help'='financial-parameters/fin_tpo_host_developer' } ); + addpage( [[ 'Financial TOD Factors' ]], { 'sidebar'='Time of Delivery Factors', 'help'='revenue/revenue_tod_factors' }); + + addpage( [[ { 'name'='Financial Tax Credits','caption'='Tax Credits','collapsible'=true,'collapsible_var'='show_tax_credits', 'collapsed_by_default'=false }, + { 'name'= 'Financial ITC Qualification Hybrid', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + 'Financial Depreciation Detailed' ]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives' } ); setup_utility_rate(); setup_elec_load_page( mode ); } @@ -437,12 +464,14 @@ function setup_commercial_pages( mode ) // mode determines whether or not the bu 'Financial Analysis Parameters', 'Financial Tax and Insurance Rates', 'Financial Salvage Value', - 'Financial Depreciation Simple', ]], + 'Financial Depreciation Simple']], { 'sidebar'='Financial Parameters','help'='financial-parameters/fin_commercial'} ); - addpage( [[ 'Financial DSIRE Download', - { 'name'='Financial Tax Credits','caption'='Tax Credits','collapsible'=true,'collapsible_var'='show_tax_credits', 'collapsed_by_default'=false }, - { 'name'='Financial Cash Incentives','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false } ]], - { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); + addpage( [[ 'Financial DSIRE Download', + { 'name'='Financial Tax Credits','caption'='Tax Credits','collapsible'=true,'collapsible_var'='show_tax_credits', 'collapsed_by_default'=false }, + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives' } ); setup_utility_rate(); setup_elec_load_page( mode ); } @@ -503,10 +532,37 @@ function setup_single_owner_pages() { 'name'='Financial Capacity Payments', 'caption'='Capacity Payments', 'collapsible'=true, 'collapsible_var'='revenue_capacity_payments_is_shown', 'collapsed_by_default'=true }, { 'name'='Financial Curtailment Price', 'caption'='Curtailment Payments', 'collapsible'=true, 'collapsible_var'='revenue_curtailment_is_shown', 'collapsed_by_default'=true } ]], { 'sidebar'='Revenue', 'help'='revenue/revenue_ppa' } ); - addpage( [[ 'Financial Tax Credits','Financial Cash Incentives']], - { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); - addpage( [['Financial Depreciation Detailed' ]], - { 'sidebar'='Depreciation', 'help'='incentives-and-depreciation/depreciation' }); + addpage( [[ { 'name'='Financial Tax Credits','caption'='Tax Credits','collapsible'=true,'collapsible_var'='show_tax_credits', 'collapsed_by_default'=false }, + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + 'Financial Depreciation Detailed' ]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives' } ); + +} + +function setup_single_owner_pages_hybrid() +{ + setting( { 'analysis_period_var'='cf_length' } ); + addpage( [[ 'Financial Analysis Parameters', + 'Financial Tax and Insurance Rates', + 'Financial Salvage Value', + {'name'='Financial Debt DSCR or Debt Fraction','caption'='Project Term Debt','collapsible'=true,'collapsible_var'='show_DebtConstDSCR'}, + {'name'='Financial Cost of Financing Single Owner', 'caption'='Cost of Acquiring Financing','collapsible'=true,'collapsible_var'='show_CapitalCostSO'}, + {'name'='Financial Construction Financing','caption'='Construction Financing','collapsible'=true,'collapsible_var'='show_construction_period', 'collapsed_by_default'=false}, + {'name'='Financial Reserve Accounts', 'caption'='Reserve Accounts','collapsible'=true,'collapsible_var'='show_ReserveAccounts'}]], + { 'sidebar'='Financial Parameters', 'help'='fin_single_owner' } ); + addpage( [[ 'Financial Solution Mode Single Owner', + { 'name'='Financial TOD Factors', 'caption'='Time of Delivery', 'collapsible'=true, 'collapsible_var'='revenue_TOD_is_shown', 'collapsed_by_default'=true }, + { 'name'='Financial Capacity Payments', 'caption'='Capacity Payments', 'collapsible'=true, 'collapsible_var'='revenue_capacity_payments_is_shown', 'collapsed_by_default'=true }, + { 'name'='Financial Curtailment Price', 'caption'='Curtailment Payments', 'collapsible'=true, 'collapsible_var'='revenue_curtailment_is_shown', 'collapsed_by_default'=true } ]], + { 'sidebar'='Revenue', 'help'='revenue_ppa' } ); + addpage( [[ { 'name'='Financial Tax Credits','caption'='Tax Credits','collapsible'=true,'collapsible_var'='show_tax_credits', 'collapsed_by_default'=false }, + { 'name'= 'Financial ITC Qualification Hybrid', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + 'Financial Depreciation Detailed' ]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives' } ); } @@ -525,10 +581,12 @@ function setup_community_solar_pages() {'name'='Financial Construction Financing','caption'='Construction Financing','collapsible'=true,'collapsible_var'='show_construction_period', 'collapsed_by_default'=false}, {'name'='Financial Reserve Accounts', 'caption'='Reserve Accounts','collapsible'=true,'collapsible_var'='show_ReserveAccounts'} ]], { 'sidebar'='Financial Parameters', 'help'='financial-parameters/fin_single_owner' } ); - addpage( [[ 'Financial Tax Credits','Financial Cash Incentives']], - { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); - addpage( [['Financial Depreciation Detailed' ]], - { 'sidebar'='Depreciation', 'help'='incentives-and-depreciation/depreciation' }); + addpage( [[ { 'name'='Financial Tax Credits','caption'='Tax Credits','collapsible'=true,'collapsible_var'='show_tax_credits', 'collapsed_by_default'=false }, + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + 'Financial Depreciation Detailed' ]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives' } ); } function setup_single_owner_dispatch_pages() @@ -552,10 +610,12 @@ function setup_single_owner_dispatch_pages() { 'name'='Financial TOD Factors', 'caption'='Time of Delivery', 'collapsible'=true, 'collapsible_var'='revenue_TOD_is_shown', 'collapsed_by_default'=true }, { 'name'='Financial Capacity Payments', 'caption'='Capacity Payments', 'collapsible'=true, 'collapsible_var'='revenue_capacity_payments_is_shown', 'collapsed_by_default'=true } ]], { 'sidebar'='Revenue', 'help'='revenue/revenue_ppa' } ); - addpage( [[ 'Financial Tax Credits','Financial Cash Incentives']], - { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); - addpage( [['Financial Depreciation Detailed' ]], - { 'sidebar'='Depreciation', 'help'='incentives-and-depreciation/depreciation' }); + addpage( [[ { 'name'='Financial Tax Credits','caption'='Tax Credits','collapsible'=true,'collapsible_var'='show_tax_credits', 'collapsed_by_default'=false }, + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + 'Financial Depreciation Detailed' ]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives' } ); } @@ -579,10 +639,12 @@ function setup_merchant_plant_pages() { 'sidebar'='Revenue', 'help'='revenue/revenue_merchant_plant', 'exclusive_var'='revenue_tab', 'exclusive_header_pages' = ['Financial Merchant Plant Description','Financial Capacity Payments','Cambium API Data'], 'exclusive_tabs'=true, 'exclusive_hide' = false} ); - addpage( [[ 'Financial Tax Credits','Financial Cash Incentives']], - { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); - addpage( [['Financial Depreciation Detailed' ]], - { 'sidebar'='Depreciation', 'help'='incentives-and-depreciation/depreciation' }); + addpage( [[ { 'name'='Financial Tax Credits','caption'='Tax Credits','collapsible'=true,'collapsible_var'='show_tax_credits', 'collapsed_by_default'=false }, + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + 'Financial Depreciation Detailed' ]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives' } ); } function setup_leveraged_partnership_flip_pages() @@ -602,11 +664,12 @@ function setup_leveraged_partnership_flip_pages() /* addpage( [[ {'name'='Financial TOD Factors', 'caption'='TOD Factors by Schedule'}], [ {'name'='Financial TOD Factors Timestep', 'caption'='TOD Factors by Time Step' }],], { 'sidebar'='Time of Delivery Factors','help'='revenue/revenue_tod_factors', 'exclusive_var'='ppa_multiplier_model' } );*/ - addpage( [[ 'Financial Tax Credits', - 'Financial Cash Incentives']], - { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); - addpage( [['Financial Depreciation Detailed' ]], - { 'sidebar'='Depreciation', 'help'='incentives-and-depreciation/depreciation' }); + addpage( [[ { 'name'='Financial Tax Credits','caption'='Tax Credits','collapsible'=true,'collapsible_var'='show_tax_credits', 'collapsed_by_default'=false }, + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + 'Financial Depreciation Detailed' ]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives' } ); } function setup_all_equity_partnership_flip_pages() @@ -626,11 +689,12 @@ function setup_all_equity_partnership_flip_pages() /* addpage( [[ {'name'='Financial TOD Factors', 'caption'='TOD Factors by Schedule'}], [ {'name'='Financial TOD Factors Timestep', 'caption'='TOD Factors by Time Step' }],], { 'sidebar'='Time of Delivery Factors','help'='revenue/revenue_tod_factors', 'exclusive_var'='ppa_multiplier_model' } );*/ - addpage( [[ 'Financial Tax Credits', - 'Financial Cash Incentives']], - { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); - addpage( [['Financial Depreciation Detailed' ]], - { 'sidebar'='Depreciation', 'help'='incentives-and-depreciation/depreciation' }); + addpage( [[ { 'name'='Financial Tax Credits','caption'='Tax Credits','collapsible'=true,'collapsible_var'='show_tax_credits', 'collapsed_by_default'=false }, + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + 'Financial Depreciation Detailed' ]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives' } ); } function setup_sale_leaseback_pages() @@ -649,11 +713,12 @@ function setup_sale_leaseback_pages() /* addpage( [[ {'name'='Financial TOD Factors', 'caption'='TOD Factors by Schedule'}], [ {'name'='Financial TOD Factors Timestep', 'caption'='TOD Factors by Time Step' }],], { 'sidebar'='Time of Delivery Factors','help'='revenue/revenue_tod_factors', 'exclusive_var'='ppa_multiplier_model' } );*/ - addpage( [[ 'Financial Tax Credits', - 'Financial Cash Incentives']], - { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); - addpage ( [['Financial Depreciation Detailed' ]], - { 'sidebar'='Depreciation', 'help'='incentives-and-depreciation/depreciation' }); + addpage( [[ { 'name'='Financial Tax Credits','caption'='Tax Credits','collapsible'=true,'collapsible_var'='show_tax_credits', 'collapsed_by_default'=false }, + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + 'Financial Depreciation Detailed' ]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives' } ); } function setup_windpower_pages() @@ -1100,10 +1165,12 @@ addpage( [[ 'Financial Analysis Parameters', addpage( [[ 'Financial Solution Mode Single Owner IPH', { 'name'='Financial TOD Factors', 'caption'='Time of Delivery', 'collapsible'=true, 'collapsible_var'='revenue_TOD_is_shown', 'collapsed_by_default'=true }]], { 'sidebar'='Revenue', 'help'='revenue/revenue_iph' } ); -addpage( [[ 'Financial Tax Credits IPH','Financial Cash Incentives IPH']], - { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); -addpage( [['Financial Depreciation Detailed' ]], - { 'sidebar'='Depreciation', 'help'='incentives-and-depreciation/depreciation' }); +addpage( [[ 'Financial Tax Credits IPH', + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives IPH','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + 'Financial Depreciation Detailed' ]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives-and-depreciation/incentives' } ); setconfig( 'Physical Trough IPH', 'Commercial' ); setmodules( ['trough_physical_iph', 'utilityrate5', 'thermalrate_iph', 'cashloan_heat']); @@ -1122,7 +1189,11 @@ addpage( [[ 'Financial Debt Min DSCR', 'Financial Salvage Value', 'Financial Depreciation Simple', ]], { 'sidebar'='Financial Parameters','help'='financial-parameters/fin_commercial'} ); -addpage( [[ 'Financial Tax Credits IPH','Financial Cash Incentives IPH']], +addpage( [[ 'Financial Tax Credits IPH', + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives IPH','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false } + ]], { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); addpage( [[ 'Utility Rate - Flat', { 'name'='Utility Rate - Description', 'caption'='Description and Applicability', 'collapsible'=true, 'collapsible_var'='ur_desc_is_shown', 'collapsed_by_default'=true }, @@ -1973,11 +2044,12 @@ addpage( [[ 'Financial Analysis Parameters', addpage( [[ 'Financial Solution Mode Single Owner IPH', { 'name'='Financial TOD Factors', 'caption'='Time of Delivery', 'collapsible'=true, 'collapsible_var'='revenue_TOD_is_shown', 'collapsed_by_default'=true }]], { 'sidebar'='Revenue', 'help'='revenue/revenue_iph' } ); -addpage( [[ 'Financial Tax Credits IPH','Financial Cash Incentives IPH']], - { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); -addpage( [['Financial Depreciation Detailed' ]], - { 'sidebar'='Depreciation', 'help'='incentives-and-depreciation/depreciation' }); - +addpage( [[ 'Financial Tax Credits IPH', + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives IPH','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + 'Financial Depreciation Detailed' ]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives-and-depreciation/incentives' } ); //----------------------------------------------------- setconfig( 'MSPT', 'Leveraged Partnership Flip' ); setmodules( ['tcsmolten_salt', 'grid', 'utilityrate5', 'levpartflip']); @@ -2069,10 +2141,13 @@ addpage( [[ 'Financial Analysis Parameters', addpage( [[ 'Financial Solution Mode Single Owner IPH', { 'name'='Financial TOD Factors', 'caption'='Time of Delivery', 'collapsible'=true, 'collapsible_var'='revenue_TOD_is_shown', 'collapsed_by_default'=true }]], { 'sidebar'='Revenue', 'help'='revenue/revenue_iph' } ); -addpage( [[ 'Financial Tax Credits IPH','Financial Cash Incentives IPH']], - { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); -addpage( [['Financial Depreciation Detailed' ]], - { 'sidebar'='Depreciation', 'help'='incentives-and-depreciation/depreciation' }); +addpage( [[ 'Financial Tax Credits IPH', + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives IPH','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + 'Financial Depreciation Detailed' ]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives-and-depreciation/incentives' } ); + // Direct Steam Linear Fresnel //////////////////////////////////////////////////////////////////// @@ -2308,10 +2383,12 @@ addpage( [[ 'Financial Analysis Parameters', addpage( [[ 'Financial Solution Mode Single Owner IPH', { 'name'='Financial TOD Factors', 'caption'='Time of Delivery', 'collapsible'=true, 'collapsible_var'='revenue_TOD_is_shown', 'collapsed_by_default'=true }]], { 'sidebar'='Revenue', 'help'='revenue/revenue_iph' } ); -addpage( [[ 'Financial Tax Credits IPH','Financial Cash Incentives IPH']], - { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); -addpage( [['Financial Depreciation Detailed' ]], - { 'sidebar'='Depreciation', 'help'='incentives-and-depreciation/depreciation' }); +addpage( [[ 'Financial Tax Credits IPH', + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives IPH','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + 'Financial Depreciation Detailed' ]], + { 'sidebar'='Incentives and Depreciation', 'help'='incentives-and-depreciation/incentives' } ); //setup_single_owner_dispatch_pages(); //------------------------------------------------------- @@ -2331,7 +2408,11 @@ addpage( [[ 'Financial Debt Min DSCR', 'Financial Salvage Value', 'Financial Depreciation Simple', ]], { 'sidebar'='Financial Parameters','help'='financial-parameters/fin_commercial'} ); -addpage( [[ 'Financial Tax Credits IPH','Financial Cash Incentives IPH']], +addpage( [[ 'Financial Tax Credits IPH', + { 'name'= 'Financial ITC Qualification', 'caption'='ITC Qualification', 'collapsible'=true, 'collapsible_var'='show_itc_qualification', 'collapsed_by_default'=false }, + { 'name'='Financial Cash Incentives IPH','caption'='Direct Cash Incentives','collapsible'=true,'collapsible_var'='show_cash_incentives', 'collapsed_by_default'=false }, + {'name'='Financial ITC Depreciation Allocation', 'caption'='Depreciation Allocation', 'collapsible'=true, 'collapsible_var'='show_depr_alloc', 'collapsed_by_default'=false }, + ]], { 'sidebar'='Incentives', 'help'='incentives-and-depreciation/incentives' } ); addpage( [[ 'Utility Rate - Flat', { 'name'='Utility Rate - Description', 'caption'='Description and Applicability', 'collapsible'=true, 'collapsible_var'='ur_desc_is_shown', 'collapsed_by_default'=true }, @@ -2959,7 +3040,7 @@ addpage( [[ 'Operating Costs Standalone Battery']], { 'sidebar'='Battery Operati // single owner addpage([['Hybrid Costs']], {'sidebar'='Hybrid System Costs', 'help'='hybrid-systems/hybrid_system_costs', 'top_page'=true}); -setup_single_owner_pages( ); +setup_single_owner_pages_hybrid( ); setup_electricity_purchases(); //////////////////////////////////////////////////////////////////////////////// @@ -3017,7 +3098,7 @@ setup_hybrid_battery_pages(BTM); addpage( [[ 'Standalone Battery Costs', 'Battery Enable' ]],{ 'sidebar'='Battery Installation Costs', 'help'='installation-costs/cc_standalone_battery', 'bin_name'='Battery' } ); addpage( [[ 'Operating Costs Standalone Battery']],{ 'sidebar'='Battery Operating Costs', 'help'='operating-costs/oc_battery', 'bin_name'='Battery' } ); // host developer -setup_host_developer_pages(LOAD_SIMPLE); +setup_host_developer_pages_hybrid(LOAD_SIMPLE); addpage([['Hybrid Costs']], {'sidebar'='Hybrid System Costs', 'help'='hybrid-systems/hybrid_system_costs', 'top_page'=true}); //PVWatts + Wind + Fuel Cell + Battery @@ -3092,7 +3173,7 @@ addpage( [[ 'Operating Costs Standalone Battery']], { 'sidebar'='Battery Operati setup_grid_limits_page(); // single owner addpage([['Hybrid Costs']], {'sidebar'='Hybrid System Costs', 'help'='hybrid-systems/hybrid_system_costs', 'top_page'=true}); -setup_single_owner_pages( ); +setup_single_owner_pages_hybrid(); setup_electricity_purchases(); setconfig('PVWatts Wind FuelCell Battery Hybrid', 'Host Developer' ); @@ -3165,7 +3246,7 @@ addpage( [[ 'Operating Costs Standalone Battery']],{ 'sidebar'='Battery Operatin setup_grid_limits_page(); setup_grid_outage_page();// host developer // host developer -setup_host_developer_pages(LOAD_SIMPLE); +setup_host_developer_pages_hybrid(LOAD_SIMPLE); addpage( [[ 'Thermal Rate' ]], {'sidebar' = 'Thermal Rates','help'='thermal-rates-and-load/thermal_rates'}); addpage( [[ 'Thermal Load' ]], @@ -3241,7 +3322,7 @@ addpage( [[ 'Operating Costs Standalone Battery']], { 'sidebar'='Battery Operati // single owner addpage([['Hybrid Costs']], {'sidebar'='Hybrid System Costs', 'help'='hybrid-systems/hybrid_system_costs', 'top_page'=true}); -setup_single_owner_pages( ); +setup_single_owner_pages_hybrid( ); setup_electricity_purchases(); //////////////////////////////////////////////////////////////////////////////// @@ -3295,7 +3376,7 @@ setup_hybrid_battery_pages(BTM); addpage( [[ 'Standalone Battery Costs', 'Battery Enable' ]],{ 'sidebar'='Battery Installation Costs', 'help'='installation-costs/cc_standalone_battery', 'bin_name'='Battery' } ); addpage( [[ 'Operating Costs Standalone Battery']],{ 'sidebar'='Battery Operating Costs', 'help'='operating-costs/oc_battery', 'bin_name'='Battery' } ); // host developer -setup_host_developer_pages(LOAD_SIMPLE); +setup_host_developer_pages_hybrid(LOAD_SIMPLE); addpage([['Hybrid Costs']], {'sidebar'='Hybrid System Costs', 'help'='hybrid-systems/hybrid_system_costs', 'top_page'=true}); //Generic System + PVWatts + Wind + Fuel Cell + Battery @@ -3379,7 +3460,7 @@ addpage( [[ 'Operating Costs Standalone Battery']], { 'sidebar'='Battery Operati setup_grid_limits_page(); // single owner addpage([['Hybrid Costs']], {'sidebar'='Hybrid System Costs', 'help'='hybrid-systems/hybrid_system_costs', 'top_page'=true}); -setup_single_owner_pages( ); +setup_single_owner_pages_hybrid(); setup_electricity_purchases(); setconfig('CustomGeneration PVWatts Wind FuelCell Battery Hybrid', 'Host Developer' ); @@ -3463,7 +3544,7 @@ addpage( [[ 'Operating Costs Standalone Battery']],{ 'sidebar'='Battery Operatin setup_grid_limits_page(); setup_grid_outage_page();// host developer // host developer -setup_host_developer_pages(LOAD_SIMPLE); +setup_host_developer_pages_hybrid(LOAD_SIMPLE); addpage( [[ 'Thermal Rate' ]], {'sidebar' = 'Thermal Rates','help'='thermal-rates-and-load/thermal_rates'}); addpage( [[ 'Thermal Load' ]], diff --git a/deploy/runtime/ui/Custom Generation Battery Costs.json b/deploy/runtime/ui/Custom Generation Battery Costs.json index f34f59280..8b30a9e23 100644 --- a/deploy/runtime/ui/Custom Generation Battery Costs.json +++ b/deploy/runtime/ui/Custom Generation Battery Costs.json @@ -4819,6 +4819,19 @@ "UIObject": "Default", "sscVariableName": "", "sscVariableValue": "" + }, + "total_system_installed_cost": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" } }, "Equations": [ @@ -4893,7 +4906,9 @@ "\treturn ${total_indirect_cost} - ${total_battery_indirect_cost};", "};", "", - "", + "equations{'total_system_installed_cost'} = define() {\r", + "\treturn ${total_installed_cost} - ${battery_total_cost_lcos};\r", + "};", "" ], "Callbacks": [ diff --git a/deploy/runtime/ui/Financial Depreciation Detailed.json b/deploy/runtime/ui/Financial Depreciation Detailed.json index 05f3028f4..49e3578af 100644 --- a/deploy/runtime/ui/Financial Depreciation Detailed.json +++ b/deploy/runtime/ui/Financial Depreciation Detailed.json @@ -1347,11 +1347,11 @@ "ObjectProperties": { "Name": { "Type": 5.0, - "String": "depr_alloc_custom_percent" + "String": "depr_alloc_custom_percent_calc" }, "X": { "Type": 3.0, - "Integer": 195.0 + "Integer": 270.0 }, "Y": { "Type": 3.0, @@ -1430,11 +1430,11 @@ "ObjectProperties": { "Name": { "Type": 5.0, - "String": "depr_alloc_macrs_15_percent" + "String": "depr_alloc_macrs_15_percent_calc" }, "X": { "Type": 3.0, - "Integer": 195.0 + "Integer": 270.0 }, "Y": { "Type": 3.0, @@ -1513,11 +1513,11 @@ "ObjectProperties": { "Name": { "Type": 5.0, - "String": "depr_alloc_macrs_5_percent" + "String": "depr_alloc_macrs_5_percent_calc" }, "X": { "Type": 3.0, - "Integer": 195.0 + "Integer": 270.0 }, "Y": { "Type": 3.0, @@ -1679,11 +1679,11 @@ "ObjectProperties": { "Name": { "Type": 5.0, - "String": "depr_alloc_sl_15_percent" + "String": "depr_alloc_sl_15_percent_calc" }, "X": { "Type": 3.0, - "Integer": 195.0 + "Integer": 270.0 }, "Y": { "Type": 3.0, @@ -1762,11 +1762,11 @@ "ObjectProperties": { "Name": { "Type": 5.0, - "String": "depr_alloc_sl_20_percent" + "String": "depr_alloc_sl_20_percent_calc" }, "X": { "Type": 3.0, - "Integer": 195.0 + "Integer": 270.0 }, "Y": { "Type": 3.0, @@ -1845,11 +1845,11 @@ "ObjectProperties": { "Name": { "Type": 5.0, - "String": "depr_alloc_sl_39_percent" + "String": "depr_alloc_sl_39_percent_calc" }, "X": { "Type": 3.0, - "Integer": 195.0 + "Integer": 270.0 }, "Y": { "Type": 3.0, @@ -1928,11 +1928,11 @@ "ObjectProperties": { "Name": { "Type": 5.0, - "String": "depr_alloc_sl_5_percent" + "String": "depr_alloc_sl_5_percent_calc" }, "X": { "Type": 3.0, - "Integer": 195.0 + "Integer": 270.0 }, "Y": { "Type": 3.0, @@ -3372,108 +3372,689 @@ "Integer": 30.0 } } - } - }, - "VarDatabase": { - "depr_alloc_custom_percent": { - "Version": 4.0, - "Type": 1.0, - "Label": "Custom depreciation allocation", - "Units": "%", - "Group": "Depreciation", - "IndexLabels": "", - "Flags": 3.0, - "DefaultValue": 0.0, - "UIObject": "Numeric", - "sscVariableName": "", - "sscVariableValue": "" - }, - "depr_alloc_macrs_15_percent": { - "Version": 4.0, - "Type": 1.0, - "Label": "15-yr MACRS depreciation allocation", - "Units": "%", - "Group": "Depreciation", - "IndexLabels": "", - "Flags": 3.0, - "DefaultValue": 0.0, - "UIObject": "Numeric", - "sscVariableName": "", - "sscVariableValue": "" - }, - "depr_alloc_macrs_5_percent": { - "Version": 4.0, - "Type": 1.0, - "Label": "5-yr MACRS depreciation allocation", - "Units": "%", - "Group": "Depreciation", - "IndexLabels": "", - "Flags": 3.0, - "DefaultValue": 100.0, - "UIObject": "Numeric", - "sscVariableName": "", - "sscVariableValue": "" - }, - "depr_alloc_none": { - "Version": 4.0, - "Type": 1.0, - "Label": "No depreciation allocation", - "Units": "%", - "Group": "Depreciation", - "IndexLabels": "", - "Flags": 9.0, - "DefaultValue": 0.0, - "UIObject": "Numeric", - "sscVariableName": "", - "sscVariableValue": "" - }, - "depr_alloc_sl_15_percent": { - "Version": 4.0, - "Type": 1.0, - "Label": "15-yr Straight Line depreciation allocation", - "Units": "%", - "Group": "Depreciation", - "IndexLabels": "", - "Flags": 3.0, - "DefaultValue": 0.0, - "UIObject": "Numeric", - "sscVariableName": "", - "sscVariableValue": "" }, - "depr_alloc_sl_20_percent": { - "Version": 4.0, - "Type": 1.0, - "Label": "20-yr Straight Line depreciation allocation", - "Units": "%", - "Group": "Depreciation", - "IndexLabels": "", - "Flags": 3.0, - "DefaultValue": 0.0, - "UIObject": "Numeric", - "sscVariableName": "", - "sscVariableValue": "" + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "ui_depr_alloc_custom_percent" + }, + "X": { + "Type": 3.0, + "Integer": 195.0 + }, + "Y": { + "Type": 3.0, + "Integer": 234.0 + }, + "Width": { + "Type": 3.0, + "Integer": 65.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 1.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": " %" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 0.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": 7.0 + } + } }, - "depr_alloc_sl_39_percent": { - "Version": 4.0, - "Type": 1.0, - "Label": "39-yr Straight Linedepreciation allocation", - "Units": "%", - "Group": "Depreciation", - "IndexLabels": "", - "Flags": 3.0, - "DefaultValue": 0.0, - "UIObject": "Numeric", - "sscVariableName": "", - "sscVariableValue": "" + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "ui_depr_alloc_macrs_15_percent" + }, + "X": { + "Type": 3.0, + "Integer": 195.0 + }, + "Y": { + "Type": 3.0, + "Integer": 96.0 + }, + "Width": { + "Type": 3.0, + "Integer": 65.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 1.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": " %" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 0.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": 2.0 + } + } }, - "depr_alloc_sl_5_percent": { - "Version": 4.0, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "ui_depr_alloc_macrs_5_percent" + }, + "X": { + "Type": 3.0, + "Integer": 195.0 + }, + "Y": { + "Type": 3.0, + "Integer": 69.0 + }, + "Width": { + "Type": 3.0, + "Integer": 65.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 1.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": " %" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 0.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": 1.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "ui_depr_alloc_sl_15_percent" + }, + "X": { + "Type": 3.0, + "Integer": 195.0 + }, + "Y": { + "Type": 3.0, + "Integer": 150.0 + }, + "Width": { + "Type": 3.0, + "Integer": 65.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 1.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": " %" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 0.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": 4.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "ui_depr_alloc_sl_20_percent" + }, + "X": { + "Type": 3.0, + "Integer": 195.0 + }, + "Y": { + "Type": 3.0, + "Integer": 177.0 + }, + "Width": { + "Type": 3.0, + "Integer": 65.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 1.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": " %" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 0.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": 5.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "ui_depr_alloc_sl_39_percent" + }, + "X": { + "Type": 3.0, + "Integer": 195.0 + }, + "Y": { + "Type": 3.0, + "Integer": 204.0 + }, + "Width": { + "Type": 3.0, + "Integer": 65.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 1.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": " %" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 0.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": 6.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "ui_depr_alloc_sl_5_percent" + }, + "X": { + "Type": 3.0, + "Integer": 195.0 + }, + "Y": { + "Type": 3.0, + "Integer": 123.0 + }, + "Width": { + "Type": 3.0, + "Integer": 65.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 1.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": " %" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 0.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": 3.0 + } + } + } + }, + "VarDatabase": { + "depr_alloc_custom_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "Custom depreciation allocation", + "Units": "%", + "Group": "Depreciation", + "IndexLabels": "", + "Flags": 9.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_alloc_macrs_15_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "15-yr MACRS depreciation allocation", + "Units": "%", + "Group": "Depreciation", + "IndexLabels": "", + "Flags": 9.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_alloc_macrs_5_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "5-yr MACRS depreciation allocation", + "Units": "%", + "Group": "Depreciation", + "IndexLabels": "", + "Flags": 9.0, + "DefaultValue": 100.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_alloc_none": { + "Version": 4.0, + "Type": 1.0, + "Label": "No depreciation allocation", + "Units": "%", + "Group": "Depreciation", + "IndexLabels": "", + "Flags": 9.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_alloc_sl_15_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "15-yr Straight Line depreciation allocation", + "Units": "%", + "Group": "Depreciation", + "IndexLabels": "", + "Flags": 9.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_alloc_sl_20_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "20-yr Straight Line depreciation allocation", + "Units": "%", + "Group": "Depreciation", + "IndexLabels": "", + "Flags": 9.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_alloc_sl_39_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "39-yr Straight Linedepreciation allocation", + "Units": "%", + "Group": "Depreciation", + "IndexLabels": "", + "Flags": 9.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_alloc_sl_5_percent": { + "Version": 4.0, "Type": 1.0, "Label": "5-yr Straight Line depreciation allocation", "Units": "%", "Group": "Depreciation", "IndexLabels": "", - "Flags": 3.0, + "Flags": 9.0, "DefaultValue": 0.0, "UIObject": "Numeric", "sscVariableName": "", @@ -3909,6 +4490,97 @@ "UIObject": "Default", "sscVariableName": "", "sscVariableValue": "" + }, + "ui_depr_alloc_custom_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 2.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "ui_depr_alloc_macrs_15_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 2.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "ui_depr_alloc_macrs_5_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 2.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "ui_depr_alloc_sl_15_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 2.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "ui_depr_alloc_sl_20_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 2.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "ui_depr_alloc_sl_39_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 2.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "ui_depr_alloc_sl_5_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 2.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" } }, "Equations": [ @@ -3935,7 +4607,28 @@ "\t }", "\treturn x;", "\t};", - "\t", + "\r", + "equations{'$MIMO depreciation_calc_or_manual'} = define() {\r", + "\tchoice = ${itc_qualification_choice};\r", + "\tif (choice != 1) {\r", + "\t\t${depr_alloc_macrs_5_percent} = ${depr_alloc_macrs_5_percent_calc};\r", + "\t\t${depr_alloc_macrs_15_percent} = ${depr_alloc_macrs_15_percent_calc};\r", + "\t\t${depr_alloc_sl_5_percent} = ${depr_alloc_sl_5_percent_calc};\r", + "\t\t${depr_alloc_sl_15_percent} = ${depr_alloc_sl_15_percent_calc};\r", + "\t\t${depr_alloc_sl_20_percent} = ${depr_alloc_sl_20_percent_calc};\r", + "\t\t${depr_alloc_sl_39_percent} = ${depr_alloc_sl_39_percent_calc};\r", + "\t\t${depr_alloc_custom_percent} = ${depr_alloc_custom_percent_calc};\r", + "\t}\r", + "\telse {\r", + "\t\t${depr_alloc_macrs_5_percent} = ${ui_depr_alloc_macrs_5_percent};\r", + "\t\t${depr_alloc_macrs_15_percent} = ${ui_depr_alloc_macrs_15_percent};\r", + "\t\t${depr_alloc_sl_5_percent} = ${ui_depr_alloc_sl_5_percent};\r", + "\t\t${depr_alloc_sl_15_percent} = ${ui_depr_alloc_sl_15_percent};\r", + "\t\t${depr_alloc_sl_20_percent} = ${ui_depr_alloc_sl_20_percent};\r", + "\t\t${depr_alloc_sl_39_percent} = ${ui_depr_alloc_sl_39_percent};\r", + "\t\t${depr_alloc_custom_percent} = ${ui_depr_alloc_custom_percent};\r", + "\t}\r", + "};", "", "" ], @@ -3949,6 +4642,8 @@ "on_load{'Financial Depreciation Detailed'} = define()\r", "{\r", "\tchange_depreciation_length();\r", + "\tset_itc_basis_choice();\r", + "\titc_basis_depreciation_choice();\r", "};" ] } \ No newline at end of file diff --git a/deploy/runtime/ui/Financial ITC Depreciation Allocation.json b/deploy/runtime/ui/Financial ITC Depreciation Allocation.json new file mode 100644 index 000000000..787c5ecd9 --- /dev/null +++ b/deploy/runtime/ui/Financial ITC Depreciation Allocation.json @@ -0,0 +1,1235 @@ +{ + "Name": "Financial ITC Depreciation Allocation", + "Width": 867.0, + "Height": 291.0, + "FormObjects": { + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "Label12112131" + }, + "X": { + "Type": 3.0, + "Integer": 744.0 + }, + "Y": { + "Type": 3.0, + "Integer": 48.0 + }, + "Width": { + "Type": 3.0, + "Integer": 83.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "Allocations" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 1.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 1.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "depr_alloc_custom_percent" + }, + "X": { + "Type": 3.0, + "Integer": 762.0 + }, + "Y": { + "Type": 3.0, + "Integer": 237.0 + }, + "Width": { + "Type": 3.0, + "Integer": 65.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 1.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": " %" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 0.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": 7.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "depr_alloc_macrs_15_percent" + }, + "X": { + "Type": 3.0, + "Integer": 762.0 + }, + "Y": { + "Type": 3.0, + "Integer": 99.0 + }, + "Width": { + "Type": 3.0, + "Integer": 65.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 1.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": " %" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 0.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": 2.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "depr_alloc_macrs_5_percent" + }, + "X": { + "Type": 3.0, + "Integer": 762.0 + }, + "Y": { + "Type": 3.0, + "Integer": 72.0 + }, + "Width": { + "Type": 3.0, + "Integer": 65.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 1.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": " %" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 0.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": 1.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "depr_alloc_sl_15_percent" + }, + "X": { + "Type": 3.0, + "Integer": 762.0 + }, + "Y": { + "Type": 3.0, + "Integer": 153.0 + }, + "Width": { + "Type": 3.0, + "Integer": 65.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 1.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": " %" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 0.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": 4.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "depr_alloc_sl_20_percent_calc" + }, + "X": { + "Type": 3.0, + "Integer": 762.0 + }, + "Y": { + "Type": 3.0, + "Integer": 180.0 + }, + "Width": { + "Type": 3.0, + "Integer": 65.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 1.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": " %" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 0.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": 5.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "depr_alloc_sl_39_percent" + }, + "X": { + "Type": 3.0, + "Integer": 762.0 + }, + "Y": { + "Type": 3.0, + "Integer": 207.0 + }, + "Width": { + "Type": 3.0, + "Integer": 65.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 1.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": " %" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 0.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": 6.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "depr_alloc_sl_5_percent" + }, + "X": { + "Type": 3.0, + "Integer": 762.0 + }, + "Y": { + "Type": 3.0, + "Integer": 126.0 + }, + "Width": { + "Type": 3.0, + "Integer": 65.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 1.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": " %" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 0.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": 3.0 + } + } + }, + "RadioChoice": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "depr_allocation_choice" + }, + "X": { + "Type": 3.0, + "Integer": 30.0 + }, + "Y": { + "Type": 3.0, + "Integer": 30.0 + }, + "Width": { + "Type": 3.0, + "Integer": 411.0 + }, + "Height": { + "Type": 3.0, + "Integer": 90.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Selection": { + "Type": 3.0, + "Integer": 0.0 + }, + "Items": { + "Type": 6.0, + "StringList": "Calculated (federal)|Calculated (state)" + }, + "ShowCaptions": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Horizontal": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Choice": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "itc_basis_depreciation_allocation" + }, + "X": { + "Type": 3.0, + "Integer": 312.0 + }, + "Y": { + "Type": 3.0, + "Integer": 123.0 + }, + "Width": { + "Type": 3.0, + "Integer": 246.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Items": { + "Type": 6.0, + "StringList": "5-yr MACRS|15-yr MACRS|5-yr Straight Line|15-yr Straight Line|20-yr Straight Line|39-yr Straight Line|Custom|Non-depreciable" + }, + "Selection": { + "Type": 3.0, + "Integer": -1.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "itc_basis_percent_depr" + }, + "X": { + "Type": 3.0, + "Integer": 576.0 + }, + "Y": { + "Type": 3.0, + "Integer": 123.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Choice": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "non_itc_basis_depreciation_allocation" + }, + "X": { + "Type": 3.0, + "Integer": 312.0 + }, + "Y": { + "Type": 3.0, + "Integer": 165.0 + }, + "Width": { + "Type": 3.0, + "Integer": 246.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Items": { + "Type": 6.0, + "StringList": "5-yr MACRS|15-yr MACRS|5-yr Straight Line|15-yr Straight Line|20-yr Straight Line|39-yr Straight Line|Custom|Non-depreciable" + }, + "Selection": { + "Type": 3.0, + "Integer": -1.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "non_itc_basis_percent_depr" + }, + "X": { + "Type": 3.0, + "Integer": 576.0 + }, + "Y": { + "Type": 3.0, + "Integer": 165.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "GroupBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "object 4" + }, + "X": { + "Type": 3.0, + "Integer": 6.0 + }, + "Y": { + "Type": 3.0, + "Integer": 6.0 + }, + "Width": { + "Type": 3.0, + "Integer": 850.0 + }, + "Height": { + "Type": 3.0, + "Integer": 279.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "Depreciation - ITC allocations" + }, + "Bold": { + "Type": 2.0, + "Boolean": 1.0 + } + } + } + }, + "VarDatabase": { + "depr_alloc_custom_percent_calc": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_alloc_macrs_15_percent_calc": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_alloc_macrs_5_percent_calc": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_alloc_sl_15_percent_calc": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_alloc_sl_20_percent_calc": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_alloc_sl_39_percent_calc": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_alloc_sl_5_percent_calc": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_allocation_choice": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_basis_depreciation_allocation": { + "Version": 4.0, + "Type": 1.0, + "Label": "Use ITC basis for depreciation allocation?", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "Choice", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_basis_percent_depr": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "%", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "non_itc_basis_depreciation_allocation": { + "Version": 4.0, + "Type": 1.0, + "Label": "Depreciation allocation for non-ITC basis", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "Choice", + "sscVariableName": "", + "sscVariableValue": "" + }, + "non_itc_basis_percent_depr": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "%", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + } + }, + "Equations": [ + "equations{'itc_basis_percent_depr'} = define() {\r", + "\tchoice = ${depr_allocation_choice};\r", + "\tif (choice == 0) return ${itc_basis_cost_percent_fed};\r", + "\telse if (choice == 1) return ${itc_basis_cost_percent_sta};\r", + "\telse return 0;\r", + "};\r", + "\r", + "equations{'non_itc_basis_percent_depr'} = define() {\r", + "\treturn 100 - ${itc_basis_percent_depr};\r", + "};\r", + "\r", + "equations{'$MIMO depreciation_percent'} = define() {\r", + "\t//choice = ${depr_allocation_choice};\r", + "\tchoice = ${itc_qualification_choice};\r", + "\tpercent = 0;\r", + "\tif (choice == 0) {\r", + "\t\tdepr_choice = ${depr_allocation_choice};\r", + "\t\tif (depr_choice == 0) {\r", + "\t\t\tpercent = ${itc_basis_cost_percent_fed};\r", + "\t\t}\r", + "\t\telse {\r", + "\t\t\tpercent = ${itc_basis_cost_percent_sta};\r", + "\t\t}\r", + "\t}\r", + "\telse {\r", + "\t\tpercent = -1;\r", + "\t}\r", + "\t\t\r", + "\tallocs = [];\r", + "\tdepr_index = ${itc_basis_depreciation_allocation};\r", + "\tnon_depr_index = ${non_itc_basis_depreciation_allocation};\r", + "\t\r", + "\tdepr_list = ['depr_alloc_macrs_5_percent','depr_alloc_macrs_15_percent',\r", + "\t\t'depr_alloc_sl_5_percent', 'depr_alloc_sl_15_percent',\r", + "\t\t'depr_alloc_sl_20_percent', 'depr_alloc_sl_39_percent',\r", + "\t\t'depr_alloc_custom_percent'];\r", + "\titc_depr_choice = ?${itc_basis_depreciation_allocation}[\r", + "\t\t'depr_alloc_macrs_5_percent','depr_alloc_macrs_15_percent',\r", + "\t\t'depr_alloc_sl_5_percent', 'depr_alloc_sl_15_percent',\r", + "\t\t'depr_alloc_sl_20_percent', 'depr_alloc_sl_39_percent',\r", + "\t\t'depr_alloc_custom_percent', 'none'];\r", + "\tnon_itc_depr_choice = ?${non_itc_basis_depreciation_allocation}[\r", + "\t\t'depr_alloc_macrs_5_percent','depr_alloc_macrs_15_percent',\r", + "\t\t'depr_alloc_sl_5_percent', 'depr_alloc_sl_15_percent',\r", + "\t\t'depr_alloc_sl_20_percent', 'depr_alloc_sl_39_percent',\r", + "\t\t'depr_alloc_custom_percent', 'none'];\r", + "\tfor (i = 0; i < #depr_list; i++) {\r", + "\t\tallocs[i] = 0; //Set to 0 to avoid non-depreciable equation warning\r", + "\t}\r", + "\tif (choice != 2) {\r", + "\t\t\r", + "\t\tif (itc_depr_choice == non_itc_depr_choice && itc_depr_choice != 'none') {\r", + "\t\t\tallocs[depr_index] = 100;\r", + "\t\t}\r", + "\t\telse {\r", + "\t\t\tif (itc_depr_choice != 'none') {\r", + "\t\t\t\tallocs[depr_index] = percent;\r", + "\t\t\t}\r", + "\t\t\tif (non_itc_depr_choice != 'none') {\r", + "\t\t\t\tallocs[non_depr_index] = 100 - percent;\r", + "\t\t\t}\r", + "\t\t}\r", + "\t\t\r", + "\t}\r", + "\t\r", + "\t${depr_alloc_macrs_5_percent_calc} = allocs[0];\r", + "\t${depr_alloc_macrs_15_percent_calc} = allocs[1];\r", + "\t${depr_alloc_sl_5_percent_calc} = allocs[2];\r", + "\t${depr_alloc_sl_15_percent_calc} = allocs[3];\r", + "\t${depr_alloc_sl_20_percent_calc} = allocs[4];\r", + "\t${depr_alloc_sl_39_percent_calc} = allocs[5];\r", + "\t${depr_alloc_custom_percent_calc} = allocs[6];\r", + "};" + ], + "Callbacks": [ + "on_load{'Financial ITC Depreciation Allocation'} = define() {\r", + "\tset_itc_basis_choice();\r", + "\titc_basis_depreciation_choice();\r", + "};\r", + "\r", + "on_change{'itc_basis_depreciation_allocation'} = define() {\r", + "\titc_basis_depreciation_choice();\r", + "};\r", + "\r", + "on_change{'non_itc_basis_depreciation_allocation'} = define() {\r", + "\titc_basis_depreciation_choice();\r", + "};\r", + "\t\r", + "\r", + "\r", + "" + ] +} \ No newline at end of file diff --git a/deploy/runtime/ui/Financial ITC Qualification Hybrid.json b/deploy/runtime/ui/Financial ITC Qualification Hybrid.json new file mode 100644 index 000000000..67463e6de --- /dev/null +++ b/deploy/runtime/ui/Financial ITC Qualification Hybrid.json @@ -0,0 +1,3628 @@ +{ + "Name": "Financial ITC Qualification Hybrid", + "Width": 864.0, + "Height": 459.0, + "FormObjects": { + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "Label1211111126" + }, + "X": { + "Type": 3.0, + "Integer": 624.0 + }, + "Y": { + "Type": 3.0, + "Integer": 159.0 + }, + "Width": { + "Type": 3.0, + "Integer": 50.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "State" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 1.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "Label121121147" + }, + "X": { + "Type": 3.0, + "Integer": 549.0 + }, + "Y": { + "Type": 3.0, + "Integer": 159.0 + }, + "Width": { + "Type": 3.0, + "Integer": 50.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "Federal" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 1.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "Label1211212127" + }, + "X": { + "Type": 3.0, + "Integer": 522.0 + }, + "Y": { + "Type": 3.0, + "Integer": 138.0 + }, + "Width": { + "Type": 3.0, + "Integer": 157.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "ITC Qualification" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 1.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 1.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "batt_basis_cost" + }, + "X": { + "Type": 3.0, + "Integer": 216.0 + }, + "Y": { + "Type": 3.0, + "Integer": 213.0 + }, + "Width": { + "Type": 3.0, + "Integer": 100.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 2.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "batt_itc_basis_cost_fed_include" + }, + "X": { + "Type": 3.0, + "Integer": 564.0 + }, + "Y": { + "Type": 3.0, + "Integer": 216.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 25.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "batt_itc_basis_cost_sta_include" + }, + "X": { + "Type": 3.0, + "Integer": 645.0 + }, + "Y": { + "Type": 3.0, + "Integer": 216.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 26.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "batt_itc_basis_percent" + }, + "X": { + "Type": 3.0, + "Integer": 336.0 + }, + "Y": { + "Type": 3.0, + "Integer": 213.0 + }, + "Width": { + "Type": 3.0, + "Integer": 100.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "batt_itc_basis_percent_lbl" + }, + "X": { + "Type": 3.0, + "Integer": 441.0 + }, + "Y": { + "Type": 3.0, + "Integer": 213.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "%" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "custom_generation_basis_cost" + }, + "X": { + "Type": 3.0, + "Integer": 216.0 + }, + "Y": { + "Type": 3.0, + "Integer": 297.0 + }, + "Width": { + "Type": 3.0, + "Integer": 100.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 2.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "customgeneration_itc_basis_cost_fed_include" + }, + "X": { + "Type": 3.0, + "Integer": 645.0 + }, + "Y": { + "Type": 3.0, + "Integer": 300.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 25.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "customgeneration_itc_basis_cost_sta_include" + }, + "X": { + "Type": 3.0, + "Integer": 564.0 + }, + "Y": { + "Type": 3.0, + "Integer": 300.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 26.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "customgeneration_itc_basis_percent" + }, + "X": { + "Type": 3.0, + "Integer": 336.0 + }, + "Y": { + "Type": 3.0, + "Integer": 297.0 + }, + "Width": { + "Type": 3.0, + "Integer": 100.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "customgeneration_itc_basis_percent_lbl" + }, + "X": { + "Type": 3.0, + "Integer": 441.0 + }, + "Y": { + "Type": 3.0, + "Integer": 297.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "%" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "fuel_cell_basis_cost" + }, + "X": { + "Type": 3.0, + "Integer": 216.0 + }, + "Y": { + "Type": 3.0, + "Integer": 267.0 + }, + "Width": { + "Type": 3.0, + "Integer": 100.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 2.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "fuel_cell_itc_basis_cost_fed_include" + }, + "X": { + "Type": 3.0, + "Integer": 564.0 + }, + "Y": { + "Type": 3.0, + "Integer": 270.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 27.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "fuel_cell_itc_basis_cost_sta_include" + }, + "X": { + "Type": 3.0, + "Integer": 645.0 + }, + "Y": { + "Type": 3.0, + "Integer": 270.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 28.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "fuel_cell_itc_basis_percent" + }, + "X": { + "Type": 3.0, + "Integer": 336.0 + }, + "Y": { + "Type": 3.0, + "Integer": 267.0 + }, + "Width": { + "Type": 3.0, + "Integer": 100.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "fuel_cell_itc_basis_percent_lbl" + }, + "X": { + "Type": 3.0, + "Integer": 441.0 + }, + "Y": { + "Type": 3.0, + "Integer": 267.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "%" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "hybrid_basis_cost" + }, + "X": { + "Type": 3.0, + "Integer": 216.0 + }, + "Y": { + "Type": 3.0, + "Integer": 327.0 + }, + "Width": { + "Type": 3.0, + "Integer": 100.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "hybrid_itc_basis_cost_fed_include" + }, + "X": { + "Type": 3.0, + "Integer": 564.0 + }, + "Y": { + "Type": 3.0, + "Integer": 330.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 25.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "hybrid_itc_basis_cost_fed_include11" + }, + "X": { + "Type": 3.0, + "Integer": 564.0 + }, + "Y": { + "Type": 3.0, + "Integer": 243.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 27.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "hybrid_itc_basis_cost_sta_include" + }, + "X": { + "Type": 3.0, + "Integer": 645.0 + }, + "Y": { + "Type": 3.0, + "Integer": 330.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 26.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "hybrid_itc_basis_cost_sta_include25" + }, + "X": { + "Type": 3.0, + "Integer": 645.0 + }, + "Y": { + "Type": 3.0, + "Integer": 243.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 28.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "hybrid_itc_basis_percent" + }, + "X": { + "Type": 3.0, + "Integer": 336.0 + }, + "Y": { + "Type": 3.0, + "Integer": 327.0 + }, + "Width": { + "Type": 3.0, + "Integer": 100.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "hybrid_itc_basis_percent_lbl" + }, + "X": { + "Type": 3.0, + "Integer": 441.0 + }, + "Y": { + "Type": 3.0, + "Integer": 327.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "%" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "itc_basis_cost_capex_fed" + }, + "X": { + "Type": 3.0, + "Integer": 528.0 + }, + "Y": { + "Type": 3.0, + "Integer": 378.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "itc_basis_cost_capex_sta" + }, + "X": { + "Type": 3.0, + "Integer": 630.0 + }, + "Y": { + "Type": 3.0, + "Integer": 378.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "itc_basis_cost_percent_fed" + }, + "X": { + "Type": 3.0, + "Integer": 528.0 + }, + "Y": { + "Type": 3.0, + "Integer": 414.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "itc_basis_cost_percent_sta" + }, + "X": { + "Type": 3.0, + "Integer": 633.0 + }, + "Y": { + "Type": 3.0, + "Integer": 414.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "itc_qual_warning" + }, + "X": { + "Type": 3.0, + "Integer": 609.0 + }, + "Y": { + "Type": 3.0, + "Integer": 33.0 + }, + "Width": { + "Type": 3.0, + "Integer": 237.0 + }, + "Height": { + "Type": 3.0, + "Integer": 96.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "When Depreciation Driven is selected, controls for setting the ITC basis are set on the Depreciation page" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 1.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 1.0 + } + } + }, + "RadioChoice": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "itc_qualification_choice" + }, + "X": { + "Type": 3.0, + "Integer": 42.0 + }, + "Y": { + "Type": 3.0, + "Integer": 72.0 + }, + "Width": { + "Type": 3.0, + "Integer": 297.0 + }, + "Height": { + "Type": 3.0, + "Integer": 90.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Selection": { + "Type": 3.0, + "Integer": 0.0 + }, + "Items": { + "Type": 6.0, + "StringList": "Selected from system components|Selected from depreciation schedules" + }, + "ShowCaptions": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Horizontal": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "GroupBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "object 4" + }, + "X": { + "Type": 3.0, + "Integer": 6.0 + }, + "Y": { + "Type": 3.0, + "Integer": 6.0 + }, + "Width": { + "Type": 3.0, + "Integer": 850.0 + }, + "Height": { + "Type": 3.0, + "Integer": 448.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "ITC Qualification" + }, + "Bold": { + "Type": 2.0, + "Boolean": 1.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "object 7" + }, + "X": { + "Type": 3.0, + "Integer": 312.0 + }, + "Y": { + "Type": 3.0, + "Integer": 414.0 + }, + "Width": { + "Type": 3.0, + "Integer": 213.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "Percent of total installed cost: " + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 1.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "object 71314" + }, + "X": { + "Type": 3.0, + "Integer": 18.0 + }, + "Y": { + "Type": 3.0, + "Integer": 27.0 + }, + "Width": { + "Type": 3.0, + "Integer": 348.0 + }, + "Height": { + "Type": 3.0, + "Integer": 42.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "The ITC basis is determined by a calculation that is:" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 1.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 1.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "object 723" + }, + "X": { + "Type": 3.0, + "Integer": 366.0 + }, + "Y": { + "Type": 3.0, + "Integer": 27.0 + }, + "Width": { + "Type": 3.0, + "Integer": 237.0 + }, + "Height": { + "Type": 3.0, + "Integer": 105.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "System subcomponents may not be represented on this page depending on technology. The percentage of overall costs attributed to each system subcomponent can be determine on the Installation Costs page" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 1.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 1.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "pv_basis_cost" + }, + "X": { + "Type": 3.0, + "Integer": 216.0 + }, + "Y": { + "Type": 3.0, + "Integer": 183.0 + }, + "Width": { + "Type": 3.0, + "Integer": 100.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 2.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "pv_itc_basis_cost_fed_include" + }, + "X": { + "Type": 3.0, + "Integer": 564.0 + }, + "Y": { + "Type": 3.0, + "Integer": 186.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 25.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "pv_itc_basis_cost_sta_include" + }, + "X": { + "Type": 3.0, + "Integer": 645.0 + }, + "Y": { + "Type": 3.0, + "Integer": 186.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 26.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "pv_itc_basis_percent" + }, + "X": { + "Type": 3.0, + "Integer": 336.0 + }, + "Y": { + "Type": 3.0, + "Integer": 183.0 + }, + "Width": { + "Type": 3.0, + "Integer": 100.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "pv_itc_basis_percent_lbl" + }, + "X": { + "Type": 3.0, + "Integer": 441.0 + }, + "Y": { + "Type": 3.0, + "Integer": 183.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "%" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "wind_basis_cost" + }, + "X": { + "Type": 3.0, + "Integer": 216.0 + }, + "Y": { + "Type": 3.0, + "Integer": 240.0 + }, + "Width": { + "Type": 3.0, + "Integer": 100.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 2.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "wind_itc_basis_cost_fed_include" + }, + "X": { + "Type": 3.0, + "Integer": 564.0 + }, + "Y": { + "Type": 3.0, + "Integer": 243.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 27.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "wind_itc_basis_cost_sta_include" + }, + "X": { + "Type": 3.0, + "Integer": 645.0 + }, + "Y": { + "Type": 3.0, + "Integer": 243.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 28.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "wind_itc_basis_percent" + }, + "X": { + "Type": 3.0, + "Integer": 336.0 + }, + "Y": { + "Type": 3.0, + "Integer": 240.0 + }, + "Width": { + "Type": 3.0, + "Integer": 100.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "wind_itc_basis_percent_lbl" + }, + "X": { + "Type": 3.0, + "Integer": 441.0 + }, + "Y": { + "Type": 3.0, + "Integer": 240.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "%" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + } + }, + "VarDatabase": { + "batt_basis_cost": { + "Version": 4.0, + "Type": 1.0, + "Label": "Battery installed cost", + "Units": "$", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "batt_itc_basis_cost_fed_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "batt_itc_basis_cost_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "batt_itc_basis_cost_sta_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "batt_itc_basis_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "custom_generation_basis_cost": { + "Version": 4.0, + "Type": 1.0, + "Label": "Custom generation installed cost", + "Units": "$", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "customgeneration_itc_basis_cost_fed_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "customgeneration_itc_basis_cost_sta_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "customgeneration_itc_basis_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_basis_mat": { + "Version": 4.0, + "Type": 3.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": [ + [ + 0.0 + ] + ], + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_en_basis_mat": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_itc_fed_capex": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_itc_sta_capex": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "fuel_cell_basis_cost": { + "Version": 4.0, + "Type": 1.0, + "Label": "Fuel cell installed cost", + "Units": "$", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "fuel_cell_itc_basis_cost_fed_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "fuel_cell_itc_basis_cost_sta_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "fuel_cell_itc_basis_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "hybrid_basis_cost": { + "Version": 4.0, + "Type": 1.0, + "Label": "Hybrid installed cost", + "Units": "$", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "hybrid_itc_basis_cost_fed_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "hybrid_itc_basis_cost_sta_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "hybrid_itc_basis_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_basis_cost": { + "Version": 4.0, + "Type": 1.0, + "Label": "ITC basis cost", + "Units": "$", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_basis_cost_capex_fed": { + "Version": 4.0, + "Type": 1.0, + "Label": "Total ITC Qualified Installed Cost", + "Units": "$", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_basis_cost_capex_sta": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "$", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_basis_cost_percent_fed": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "%", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_basis_cost_percent_sta": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "%", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_basis_percent_input": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_qualification_choice": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "RadioChoice", + "sscVariableName": "", + "sscVariableValue": "" + }, + "pv_basis_cost": { + "Version": 4.0, + "Type": 1.0, + "Label": "PV installed cost", + "Units": "$", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "pv_itc_basis_cost": { + "Version": 4.0, + "Type": 1.0, + "Label": "PV cost", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "pv_itc_basis_cost_fed_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "pv_itc_basis_cost_sta_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "pv_itc_basis_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "PV ITC basis percent", + "Units": "%", + "Group": "", + "IndexLabels": "", + "Flags": 9.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "system_itc_basis_cost_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "wind_basis_cost": { + "Version": 4.0, + "Type": 1.0, + "Label": "Wind installed cost", + "Units": "$", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "wind_itc_basis_cost_fed_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "wind_itc_basis_cost_sta_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "wind_itc_basis_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + } + }, + "Equations": [ + "equations{'pv_itc_basis_percent'} = define() {\r", + "\treturn ${pv_basis_cost} / ${total_installed_cost} * 100;\r", + "};\r", + "\r", + "equations{'wind_itc_basis_percent'} = define() {\r", + "\treturn ${wind_basis_cost} / ${total_installed_cost} * 100;\r", + "};\r", + "\r", + "equations{'batt_itc_basis_percent'} = define() {\r", + "\treturn ${batt_basis_cost} / ${total_installed_cost} * 100;\r", + "};\r", + "\r", + "equations{'fuel_cell_itc_basis_percent'} = define() {\r", + "\treturn ${fuel_cell_basis_cost} / ${total_installed_cost} * 100;\r", + "};\r", + "\r", + "equations{'customgeneration_itc_basis_percent'} = define() {\r", + "\treturn ${custom_generation_basis_cost} / ${total_installed_cost} * 100;\r", + "};\r", + "\r", + "equations{'pv_itc_basis_percent'} = define() {\r", + "\treturn ${pv_basis_cost} / ${total_installed_cost} * 100;\r", + "};\r", + "\r", + "equations{'$MIMO basis_costs'} = define() {\r", + "\ttech = technology();\r", + "\tis_hybrid = strpos(tech, \"Hybrid\") != -1;\r", + "\tis_fuel_cell = strpos(tech, \"Fuel\") != -1;\r", + "\tis_custom = strpos(tech, \"Custom\") != -1;\r", + "\tif (is_hybrid) {\r", + "\t\t${pv_basis_cost} = ${ui_pv_cost};\r", + "\t\t${wind_basis_cost} = ${ui_wind_cost};\r", + "\t\t${batt_basis_cost} = ${ui_battery_cost};\r", + "\t\tif (is_fuel_cell) ${fuel_cell_basis_cost} = ${ui_fuel_cell_cost};\r", + "\t\telse ${fuel_cell_basis_cost} = 0;\r", + "\t\tif (is_custom) ${custom_generation_basis_cost} = ${ui_customgeneration_cost};\r", + "\t\telse ${custom_generation_basis_cost} = 0;\r", + "\t}\r", + "\telse { //PV-Batt_FuelCell configs\r", + "\t\t${pv_basis_cost} = ${pv_itc_cost};\r", + "\t\t${batt_basis_cost} = ${batt_itc_cost};\r", + "\t\t${fuel_cell_basis_cost} = ${fuel_cell_itc_cost};\r", + "\t\t${wind_basis_cost} = 0;\r", + "\t\t${custom_generation_basis_cost} = 0;\r", + "\t}\r", + "\t\t\r", + "};\r", + "\r", + "equations{'hybrid_basis_cost'} = define() {\r", + "\treturn ${hybrid_capital_cost};\r", + "};\r", + "\r", + "equations{'hybrid_itc_basis_percent'} = define() {\r", + "\treturn ${hybrid_basis_cost} / ${total_installed_cost} * 100.0;\r", + "};\r", + "\r", + "equations{'itc_basis_cost_capex_fed'} = define() {\r", + "\ttotal = 0;\r", + "\tif (${pv_itc_basis_cost_fed_include}) {\r", + "\t\ttotal += ${pv_basis_cost};\r", + "\t}\r", + "\tif (${wind_itc_basis_cost_fed_include}) {\r", + "\t\ttotal+= ${wind_basis_cost};\r", + "\t}\r", + "\tif (${batt_itc_basis_cost_fed_include}) {\r", + "\t\ttotal+= ${batt_basis_cost};\r", + "\t}\r", + "\tif (${fuel_cell_itc_basis_cost_fed_include}) {\r", + "\t\ttotal+= ${fuel_cell_basis_cost};\r", + "\t}\r", + "\tif (${customgeneration_itc_basis_cost_fed_include}) {\r", + "\t\ttotal+= ${custom_generation_basis_cost};\r", + "\t}\r", + "\tif (${hybrid_itc_basis_cost_fed_include}) {\r", + "\t\ttotal+= ${hybrid_basis_cost};\r", + "\t}\r", + "\treturn total;\r", + "};\r", + "\r", + "equations{'itc_basis_cost_percent_fed'} = define() {\r", + "\treturn ${itc_basis_cost_capex_fed} / ${total_installed_cost} * 100.0;\r", + "};\r", + "\r", + "equations{'itc_basis_cost_capex_sta'} = define() {\r", + "\ttotal = 0;\r", + "\tif (${pv_itc_basis_cost_sta_include}) {\r", + "\t\ttotal += ${pv_basis_cost};\r", + "\t}\r", + "\tif (${wind_itc_basis_cost_sta_include}) {\r", + "\t\ttotal+= ${wind_basis_cost};\r", + "\t}\r", + "\tif (${batt_itc_basis_cost_sta_include}) {\r", + "\t\ttotal+= ${batt_basis_cost};\r", + "\t}\r", + "\tif (${fuel_cell_itc_basis_cost_sta_include}) {\r", + "\t\ttotal+= ${fuel_cell_basis_cost};\r", + "\t}\r", + "\tif (${customgeneration_itc_basis_cost_sta_include}) {\r", + "\t\ttotal+= ${custom_generation_basis_cost};\r", + "\t}\r", + "\tif (${hybrid_itc_basis_cost_sta_include}) {\r", + "\t\ttotal+= ${hybrid_basis_cost};\r", + "\t}\r", + "\treturn total;\r", + "};\r", + "\r", + "equations{'itc_basis_cost_percent_sta'} = define() {\r", + "\treturn ${itc_basis_cost_capex_sta} / ${total_installed_cost} * 100.0;\r", + "};\r", + "\r", + "\r", + "equations{'depr_en_basis_mat'} = define() {\r", + "\tfin = financing();\r", + "\tif (fin == \"Residential\") return 0;\r", + "\telse return ${itc_qualification_choice} == 0 && ${depr_allocation_choice} != 2;\r", + "};\r", + "\r", + "equations{'depr_basis_mat'} = define() {\r", + "\tis_customgeneration_tech = technology() == 'CustomGeneration PVWatts Wind FuelCell Battery Hybrid';\r", + "\tis_fuel_cell_tech = ( technology() == 'PVWatts Wind FuelCell Battery Hybrid' || technology() == 'CustomGeneration PVWatts Wind FuelCell Battery Hybrid' ) ;\r", + "\t\r", + "\trow_idx = 0;\r", + "\tdata = [[]];\r", + "\tfin = financing();\r", + "\tif (fin == \"Residential\") {\r", + "\t\treturn data; //Residential has no depreciation data, so no need to build matrix?\r", + "\t}\r", + "\titc_idx = ${itc_basis_depreciation_allocation};\r", + "\tnon_itc_idx = ${non_itc_basis_depreciation_allocation};\r", + "\r", + "\tdata[row_idx] = [1, ${pv_basis_cost}, ${pv_itc_basis_percent}, \r", + "\t${pv_itc_basis_cost_fed_include}, ${pv_itc_basis_cost_sta_include}, non_itc_idx];\r", + "\tif((${depr_allocation_choice} == 0 && ${pv_itc_basis_cost_fed_include}) || (${depr_allocation_choice} == 1 && ${pv_itc_basis_cost_sta_include})) {\r", + "\t\tdata[row_idx][5] = itc_idx;\r", + "\t}\r", + "\trow_idx++;\r", + "\t\r", + "\tdata[row_idx] = [2, ${wind_basis_cost}, ${wind_itc_basis_percent}, \r", + "\t${wind_itc_basis_cost_fed_include}, ${wind_itc_basis_cost_sta_include}, non_itc_idx];\r", + "\tif((${depr_allocation_choice} == 0 && ${wind_itc_basis_cost_fed_include}) || (${depr_allocation_choice} == 1 && ${wind_itc_basis_cost_sta_include})) {\r", + "\t\tdata[row_idx][5] = itc_idx;\r", + "\t}\r", + "\trow_idx++;\r", + "\t\r", + "\r", + "\tdata[row_idx] = [3, ${batt_basis_cost}, ${batt_itc_basis_percent}, \r", + "\t${batt_itc_basis_cost_fed_include}, ${batt_itc_basis_cost_sta_include}, non_itc_idx];\r", + "\tif((${depr_allocation_choice} == 0 && ${batt_itc_basis_cost_fed_include}) || (${depr_allocation_choice} == 1 && ${batt_itc_basis_cost_sta_include})) {\r", + "\t\tdata[row_idx][5] = itc_idx;\r", + "\t}\r", + "\trow_idx++;\r", + "\t\r", + "\tif (is_fuel_cell_tech) {\r", + "\t\tdata[row_idx] = [4, ${fuel_cell_basis_cost}, ${fuel_cell_itc_basis_percent}, \r", + "\t\t${fuel_cell_itc_basis_cost_fed_include}, ${fuel_cell_itc_basis_cost_sta_include}, non_itc_idx];\r", + "\t\tif((${depr_allocation_choice} == 0 && ${fuel_cell_itc_basis_cost_fed_include}) || (${depr_allocation_choice} == 1 && ${fuel_cell_itc_basis_cost_sta_include})) {\r", + "\t\t\tdata[row_idx][5] = itc_idx;\r", + "\t\t}\r", + "\t\trow_idx++;\r", + "\t}\r", + "\tif (is_customgeneration_tech) {\r", + "\t\tdata[row_idx] = [5, ${custom_generation_basis_cost}, ${customgeneration_itc_basis_percent}, \r", + "\t\t${customgeneration_itc_basis_cost_fed_include}, ${customgeneration_itc_basis_cost_sta_include}, non_itc_idx];\r", + "\t\tif((${depr_allocation_choice} == 0 && ${customgeneration_itc_basis_cost_fed_include}) || (${depr_allocation_choice} == 1 && ${customgeneration_itc_basis_cost_sta_include})) {\r", + "\t\t\tdata[row_idx][5] = itc_idx;\r", + "\t\t}\r", + "\t\trow_idx++;\r", + "\t}\r", + "\t\r", + "\tdata[row_idx] = [6, ${hybrid_basis_cost}, ${hybrid_itc_basis_percent}, \r", + "\t${hybrid_itc_basis_cost_fed_include}, ${hybrid_itc_basis_cost_sta_include}, non_itc_idx];\r", + "\tif((${depr_allocation_choice} == 0 && ${hybrid_itc_basis_cost_fed_include}) || (${depr_allocation_choice} == 1 && ${hybrid_itc_basis_cost_sta_include})) {\r", + "\t\tdata[row_idx][5] = itc_idx;\r", + "\t}\r", + "\trow_idx++;\r", + "\t\r", + "\treturn data;\r", + "\t\r", + "};" + ], + "Callbacks": [ + "on_load{'Financial ITC Qualification Hybrid'} = define() {\r", + "\tset_itc_basis_choice();\r", + "\titc_basis_depreciation_choice();\r", + "\tshow_tech_itc();\r", + "};\r", + "\r", + "on_change{'itc_qualification_choice'} = define() {\r", + "\tset_itc_basis_choice();\r", + "\titc_basis_depreciation_choice();\r", + "};\r", + "\r", + "function show_tech_itc() {\r", + "\ttech = technology();\r", + "\tis_fuel_cell_tech = strpos(tech, \"Fuel\") != -1;\r", + "\tis_customgeneration_tech = strpos(tech, \"Custom\") != -1;\r", + "\tis_hybrid = strpos(tech, \"Hybrid\") != -1;\r", + "\tshow( 'custom_generation_basis_cost', is_customgeneration_tech );\r", + "\tshow( 'customgeneration_itc_basis_percent', is_customgeneration_tech );\r", + "\tshow( 'customgeneration_itc_basis_percent_lbl', is_customgeneration_tech);\r", + "\tshow( 'customgeneration_itc_basis_cost_fed_include', is_customgeneration_tech);\r", + "\tshow( 'customgeneration_itc_basis_cost_sta_include', is_customgeneration_tech);\r", + "\tshow( 'fuel_cell_basis_cost', is_fuel_cell_tech );\r", + "\tshow( 'fuel_cell_itc_basis_percent', is_fuel_cell_tech);\r", + "\tshow( 'fuel_cell_itc_basis_percent_lbl', is_fuel_cell_tech);\r", + "\tshow('fuel_cell_itc_basis_cost_fed_include', is_fuel_cell_tech);\r", + "\tshow('fuel_cell_itc_basis_cost_sta_include', is_fuel_cell_tech);\r", + "\tshow('hybrid_basis_cost', is_hybrid);\r", + "\t//value('total_installed_cost', value('total_installed_cost'));\r", + "\t//refresh('total_installed_cost');\r", + "\trefresh();\r", + "}\r", + "\r", + "\r", + "function set_itc_basis_choice() {\r", + "\tchoice = value('itc_qualification_choice');\r", + "\t\r", + "\t//Installed Costs Driven Controls\r", + "\tenable('depr_itc_fed_capex', !choice);\r", + "\tenable('depr_itc_sta_capex', !choice);\r", + "\t//enable('itc_basis_depreciation_allocation', !choice);\r", + "\t//enable('non_itc_basis_depreciation_allocation', !choice);\r", + "\t//enable('itc_basis_depreciation_set', !choice);\r", + "\t//enable('itc_basis_percent_input', !choice);\r", + "\tenable('pv_itc_basis_cost_fed_include', !choice);\r", + "\tenable('pv_itc_basis_cost_sta_include', !choice);\r", + "\tenable('wind_itc_basis_cost_fed_include', !choice);\r", + "\tenable('wind_itc_basis_cost_sta_include', !choice);\r", + "\tenable('batt_itc_basis_cost_fed_include', !choice);\r", + "\tenable('batt_itc_basis_cost_sta_include', !choice);\r", + "\tenable('fuel_cell_itc_basis_cost_fed_include', !choice);\r", + "\tenable('fuel_cell_itc_basis_cost_sta_include', !choice);\r", + "\tenable('customgeneration_itc_basis_cost_fed_include', !choice);\r", + "\tenable('customgeneration_itc_basis_cost_sta_include', !choice);\r", + "\tenable('hybrid_itc_basis_cost_fed_include', !choice);\r", + "\tenable('hybrid_itc_basis_cost_sta_include', !choice);\r", + "\t\r", + "\t//Depreciation Driven Controls\r", + "\tenable('depr_itc_fed_macrs_5', choice);\r", + "\tenable('depr_itc_sta_macrs_5', choice);\r", + "\tenable('depr_itc_fed_macrs_15', choice);\r", + "\tenable('depr_itc_sta_macrs_15', choice);\r", + "\tenable('depr_itc_fed_sl_5', choice);\r", + "\tenable('depr_itc_sta_sl_5', choice);\r", + "\tenable('depr_itc_fed_sl_15', choice);\r", + "\tenable('depr_itc_sta_sl_15', choice);\r", + "\tenable('depr_itc_fed_sl_20', choice);\r", + "\tenable('depr_itc_sta_sl_20', choice);\r", + "\tenable('depr_itc_fed_sl_39', choice);\r", + "\tenable('depr_itc_sta_sl_39', choice);\r", + "\tenable('depr_itc_fed_custom', choice);\r", + "\tenable('depr_itc_sta_custom', choice);\r", + "\tshow('itc_qual_warning', choice);\r", + "\t\r", + "\trefresh();\r", + "\t\r", + "\t\r", + "\t\r", + "}\r", + "\r", + "function itc_basis_depreciation_choice() {\r", + "\t\r", + "\t \r", + "\t//calculate inputs\r", + "\t/*\r", + "\tcelltype= ?${6par_celltech}[\r", + "\t\t'monoSi', 'multiSi/polySi', 'cdte', 'cis', 'cigs', 'amorphous'];\r", + "\t*/\r", + "\tfin = financing();\r", + "\tif (fin == \"Residential\" || fin == \"Commercial\") {\r", + "\t\tchoice = 1;\r", + "\t}\r", + "\telse {\r", + "\t\tchoice = value('itc_qualification_choice');\r", + "\t\t\t\r", + "\t\t\t\r", + "\t\tdepr_list = ['ui_depr_alloc_macrs_5_percent','ui_depr_alloc_macrs_15_percent',\r", + "\t\t\t'ui_depr_alloc_sl_5_percent', 'ui_depr_alloc_sl_15_percent',\r", + "\t\t\t'ui_depr_alloc_sl_20_percent', 'ui_depr_alloc_sl_39_percent',\r", + "\t\t\t'ui_depr_alloc_custom_percent'];\r", + "\t\titc_depr_choice = ?${itc_basis_depreciation_allocation}[\r", + "\t\t\t'depr_alloc_macrs_5_percent','depr_alloc_macrs_15_percent',\r", + "\t\t\t'depr_alloc_sl_5_percent', 'depr_alloc_sl_15_percent',\r", + "\t\t\t'depr_alloc_sl_20_percent', 'depr_alloc_sl_39_percent',\r", + "\t\t\t'depr_alloc_custom_percent', 'none'];\r", + "\t\tnon_itc_depr_choice = ?${non_itc_basis_depreciation_allocation}[\r", + "\t\t\t'depr_alloc_macrs_5_percent','depr_alloc_macrs_15_percent',\r", + "\t\t\t'depr_alloc_sl_5_percent', 'depr_alloc_sl_15_percent',\r", + "\t\t\t'depr_alloc_sl_20_percent', 'depr_alloc_sl_39_percent',\r", + "\t\t\t'depr_alloc_custom_percent', 'none'];\r", + "\t\t\r", + "\t\tif (choice == 0) {\r", + "\t\t\t/*\r", + "\t\t\tfor (i = 0; i < #depr_list; i++) {\r", + "\t\t\t\tvalue(depr_list[i], 0.0); //Set to 0 to avoid non-depreciable equation warning\r", + "\t\t\t}\r", + "\t\t\tif (itc_depr_choice == non_itc_depr_choice && itc_depr_choice != 'none') {\r", + "\t\t\t\tvalue(itc_depr_choice, 100);\r", + "\t\t\t}\r", + "\t\t\telse {\r", + "\t\t\t\tif (itc_depr_choice != 'none') {\r", + "\t\t\t\t\tvalue(itc_depr_choice, percent);\r", + "\t\t\t\t}\r", + "\t\t\t\tif (non_itc_depr_choice != 'none') {\r", + "\t\t\t\t\tvalue(non_itc_depr_choice, 100 - percent);\r", + "\t\t\t\t}\r", + "\t\t\t}\r", + "\t\t\t*/\r", + "\t\t\tenable('itc_basis_depreciation_allocation', true);\r", + "\t\t\tenable('non_itc_basis_depreciation_allocation', true);\r", + "\t\t\tfor (i=0; i < #depr_list; i++) {\r", + "\t\t\t\tenable(depr_list[i], false);\r", + "\t\t\t}\r", + "\t\t}\r", + "\t\telse {\r", + "\t\t\tenable('itc_basis_depreciation_allocation', false);\r", + "\t\t\tenable('non_itc_basis_depreciation_allocation', false);\r", + "\t\t\tfor (i=0; i < #depr_list; i++) {\r", + "\t\t\t\tenable(depr_list[i], true);\r", + "\t\t\t}\r", + "\t\t}\r", + "\t}\r", + "\t\r", + "}\r", + "" + ] +} \ No newline at end of file diff --git a/deploy/runtime/ui/Financial ITC Qualification.json b/deploy/runtime/ui/Financial ITC Qualification.json new file mode 100644 index 000000000..eec4844e5 --- /dev/null +++ b/deploy/runtime/ui/Financial ITC Qualification.json @@ -0,0 +1,1837 @@ +{ + "Name": "Financial ITC Qualification", + "Width": 872.0, + "Height": 380.0, + "FormObjects": { + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "Label1211111126" + }, + "X": { + "Type": 3.0, + "Integer": 633.0 + }, + "Y": { + "Type": 3.0, + "Integer": 192.0 + }, + "Width": { + "Type": 3.0, + "Integer": 50.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "State" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 1.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "Label1211211" + }, + "X": { + "Type": 3.0, + "Integer": 552.0 + }, + "Y": { + "Type": 3.0, + "Integer": 192.0 + }, + "Width": { + "Type": 3.0, + "Integer": 50.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "Federal" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 1.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "Label1211212127" + }, + "X": { + "Type": 3.0, + "Integer": 525.0 + }, + "Y": { + "Type": 3.0, + "Integer": 171.0 + }, + "Width": { + "Type": 3.0, + "Integer": 157.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "ITC Qualification" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 1.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 1.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "batt_itc_basis_cost" + }, + "X": { + "Type": 3.0, + "Integer": 210.0 + }, + "Y": { + "Type": 3.0, + "Integer": 246.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "batt_itc_basis_cost_fed_include" + }, + "X": { + "Type": 3.0, + "Integer": 582.0 + }, + "Y": { + "Type": 3.0, + "Integer": 243.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 27.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "batt_itc_basis_cost_sta_include" + }, + "X": { + "Type": 3.0, + "Integer": 663.0 + }, + "Y": { + "Type": 3.0, + "Integer": 243.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 28.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "batt_itc_basis_percent" + }, + "X": { + "Type": 3.0, + "Integer": 333.0 + }, + "Y": { + "Type": 3.0, + "Integer": 246.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "batt_itc_percent_lbl" + }, + "X": { + "Type": 3.0, + "Integer": 426.0 + }, + "Y": { + "Type": 3.0, + "Integer": 246.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "%" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "itc_basis_cost_capex_fed" + }, + "X": { + "Type": 3.0, + "Integer": 513.0 + }, + "Y": { + "Type": 3.0, + "Integer": 288.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "itc_basis_cost_capex_sta" + }, + "X": { + "Type": 3.0, + "Integer": 624.0 + }, + "Y": { + "Type": 3.0, + "Integer": 288.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "itc_basis_cost_percent_fed" + }, + "X": { + "Type": 3.0, + "Integer": 513.0 + }, + "Y": { + "Type": 3.0, + "Integer": 318.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "itc_basis_cost_percent_sta" + }, + "X": { + "Type": 3.0, + "Integer": 624.0 + }, + "Y": { + "Type": 3.0, + "Integer": 318.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "itc_qual_warning" + }, + "X": { + "Type": 3.0, + "Integer": 576.0 + }, + "Y": { + "Type": 3.0, + "Integer": 69.0 + }, + "Width": { + "Type": 3.0, + "Integer": 237.0 + }, + "Height": { + "Type": 3.0, + "Integer": 96.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "When Depreciation Driven is selected, controls for setting the ITC basis are set on the Depreciation page" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 1.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 1.0 + } + } + }, + "RadioChoice": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "itc_qualification_choice" + }, + "X": { + "Type": 3.0, + "Integer": 36.0 + }, + "Y": { + "Type": 3.0, + "Integer": 87.0 + }, + "Width": { + "Type": 3.0, + "Integer": 345.0 + }, + "Height": { + "Type": 3.0, + "Integer": 90.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Selection": { + "Type": 3.0, + "Integer": 0.0 + }, + "Items": { + "Type": 6.0, + "StringList": "Selected from System Components|Selected from depreciation schedules" + }, + "ShowCaptions": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Horizontal": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "GroupBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "object 4" + }, + "X": { + "Type": 3.0, + "Integer": 6.0 + }, + "Y": { + "Type": 3.0, + "Integer": 6.0 + }, + "Width": { + "Type": 3.0, + "Integer": 850.0 + }, + "Height": { + "Type": 3.0, + "Integer": 364.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "ITC Qualification" + }, + "Bold": { + "Type": 2.0, + "Boolean": 1.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "object 7" + }, + "X": { + "Type": 3.0, + "Integer": 426.0 + }, + "Y": { + "Type": 3.0, + "Integer": 213.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "%" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 0.0 + } + } + }, + "Label": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "object 71314" + }, + "X": { + "Type": 3.0, + "Integer": 36.0 + }, + "Y": { + "Type": 3.0, + "Integer": 42.0 + }, + "Width": { + "Type": 3.0, + "Integer": 348.0 + }, + "Height": { + "Type": 3.0, + "Integer": 42.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "The ITC basis is determined by a calculation that is:" + }, + "TextColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "Bold": { + "Type": 2.0, + "Boolean": 0.0 + }, + "FontSize": { + "Type": 3.0, + "Integer": 0.0 + }, + "WordWrap": { + "Type": 2.0, + "Boolean": 1.0 + }, + "AlignRight": { + "Type": 2.0, + "Boolean": 0.0 + }, + "AlignTop": { + "Type": 2.0, + "Boolean": 1.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "system_itc_basis_cost" + }, + "X": { + "Type": 3.0, + "Integer": 210.0 + }, + "Y": { + "Type": 3.0, + "Integer": 213.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "system_itc_basis_cost_fed_include" + }, + "X": { + "Type": 3.0, + "Integer": 582.0 + }, + "Y": { + "Type": 3.0, + "Integer": 216.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 25.0 + } + } + }, + "CheckBox": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "system_itc_basis_cost_sta_include" + }, + "X": { + "Type": 3.0, + "Integer": 663.0 + }, + "Y": { + "Type": 3.0, + "Integer": 216.0 + }, + "Width": { + "Type": 3.0, + "Integer": 21.0 + }, + "Height": { + "Type": 3.0, + "Integer": 21.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Caption": { + "Type": 5.0, + "String": "" + }, + "State": { + "Type": 2.0, + "Boolean": 0.0 + }, + "TabOrder": { + "Type": 3.0, + "Integer": 26.0 + } + } + }, + "Numeric": { + "Visible": 1.0, + "ObjectProperties": { + "Name": { + "Type": 5.0, + "String": "system_itc_basis_percent" + }, + "X": { + "Type": 3.0, + "Integer": 333.0 + }, + "Y": { + "Type": 3.0, + "Integer": 213.0 + }, + "Width": { + "Type": 3.0, + "Integer": 90.0 + }, + "Height": { + "Type": 3.0, + "Integer": 24.0 + }, + "Tool Tip": { + "Type": 5.0, + "String": "" + }, + "Value": { + "Type": 1.0, + "Double": 0.0 + }, + "Mode": { + "Type": 3.0, + "Integer": 1.0 + }, + "Format": { + "Type": 3.0, + "Integer": 0.0 + }, + "Decimals": { + "Type": 3.0, + "Integer": 3.0 + }, + "Prefix": { + "Type": 5.0, + "String": "" + }, + "Suffix": { + "Type": 5.0, + "String": "" + }, + "ThousandsSep": { + "Type": 2.0, + "Boolean": 1.0 + }, + "Editable": { + "Type": 2.0, + "Boolean": 1.0 + }, + "ForeColour": { + "Type": 4.0, + "Color": { + "Red": 0.0, + "Green": 0.0, + "Blue": 0.0, + "Alpha": 255.0 + } + }, + "BackColour": { + "Type": 4.0, + "Color": { + "Red": 255.0, + "Green": 255.0, + "Blue": 255.0, + "Alpha": 255.0 + } + }, + "TabOrder": { + "Type": 3.0, + "Integer": -1.0 + } + } + } + }, + "VarDatabase": { + "batt_itc_basis_cost": { + "Version": 4.0, + "Type": 1.0, + "Label": "Battery related installed cost", + "Units": "$", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "batt_itc_basis_cost_fed_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "batt_itc_basis_cost_sta_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "batt_itc_basis_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 10.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_basis_mat": { + "Version": 4.0, + "Type": 3.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": [ + [ + 8.39880241854e-312 + ] + ], + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_en_basis_mat": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_itc_fed_capex": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "depr_itc_sta_capex": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_basis_cost_capex_fed": { + "Version": 4.0, + "Type": 1.0, + "Label": "Total ITC Qualified Installed Cost", + "Units": "$", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_basis_cost_capex_sta": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "$", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_basis_cost_percent_fed": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "%", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_basis_cost_percent_sta": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "%", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_basis_percent_input": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "%", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, + "itc_qualification_choice": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "RadioChoice", + "sscVariableName": "", + "sscVariableValue": "" + }, + "system_itc_basis_cost": { + "Version": 4.0, + "Type": 1.0, + "Label": "System related installed cost", + "Units": "$", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + }, + "system_itc_basis_cost_fed_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "system_itc_basis_cost_sta_include": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 0.0, + "DefaultValue": 0.0, + "UIObject": "CheckBox", + "sscVariableName": "", + "sscVariableValue": "" + }, + "system_itc_basis_percent": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 10.0, + "DefaultValue": 0.0, + "UIObject": "Numeric", + "sscVariableName": "", + "sscVariableValue": "" + } + }, + "Equations": [ + "/*\r", + "equations{ 'ui_system_capacity' } = define() {\r", + " return ${system_capacity}; \r", + "};\r", + "*/\r", + "\r", + "equations{'batt_itc_basis_cost'} = define() {\r", + "\ttech = technology();\r", + "\tif (strpos(tech, 'Battery') != -1) {\r", + "\t\treturn ${battery_total_cost_lcos};\r", + "\t}\r", + "\telse {\r", + "\t\treturn 0;\r", + "\t}\r", + "};\r", + "\r", + "equations{'batt_itc_basis_percent'} = define() {\r", + "\treturn ${batt_itc_basis_cost} / ${total_installed_cost} * 100; //%\r", + "};\r", + "\r", + "equations{'system_itc_basis_cost'} = define() {\r", + "\ttech = technology();\r", + "\tif (tech == \"Standalone Battery\") {\r", + "\t\treturn 0;\r", + "\t}\r", + "\telse if (strpos(tech, 'Battery') != -1) {\r", + "\t\treturn ${total_system_installed_cost};\r", + "\t}\r", + "\telse {\r", + "\t\treturn ${total_installed_cost};\r", + "\t}\r", + "};\r", + "\r", + "equations{'system_itc_basis_percent'} = define() {\r", + "\treturn ${system_itc_basis_cost} / ${total_installed_cost} * 100; //%\r", + "};\r", + "\r", + "equations{'itc_basis_cost_capex_fed'} = define() {\r", + "\ttotal = 0;\r", + "\tif (${system_itc_basis_cost_fed_include}) {\r", + "\t\ttotal += ${system_itc_basis_cost};\r", + "\t}\r", + "\tif (${batt_itc_basis_cost_fed_include}) {\r", + "\t\ttotal+= ${batt_itc_basis_cost};\r", + "\t}\r", + "\treturn total;\r", + "};\r", + "\r", + "equations{'itc_basis_cost_percent_fed'} = define() {\r", + "\treturn ${itc_basis_cost_capex_fed} / ${total_installed_cost} * 100.0;\r", + "};\r", + "\r", + "equations{'itc_basis_cost_capex_sta'} = define() {\r", + "\ttotal = 0;\r", + "\tif (${system_itc_basis_cost_sta_include}) {\r", + "\t\ttotal += ${system_itc_basis_cost};\r", + "\t}\r", + "\tif (${batt_itc_basis_cost_sta_include}) {\r", + "\t\ttotal+= ${batt_itc_basis_cost};\r", + "\t}\r", + "\treturn total;\r", + "};\r", + "\r", + "equations{'itc_basis_cost_percent_sta'} = define() {\r", + "\treturn ${itc_basis_cost_capex_sta} / ${total_installed_cost} * 100.0;\r", + "};\r", + "\r", + "equations{'depr_en_basis_mat'} = define() {\r", + "\tfin = financing();\r", + "\tif (fin == \"Residential\") return 0;\r", + "\treturn ${itc_qualification_choice} == 0 && ${depr_allocation_choice} != 2;\r", + "};\r", + "\r", + "equations{'depr_basis_mat'} = define() {\r", + "\tis_customgeneration_tech = technology() == 'CustomGeneration PVWatts Wind FuelCell Battery Hybrid';\r", + "\tis_fuel_cell_tech = ( technology() == 'PVWatts Wind FuelCell Battery Hybrid' || technology() == 'CustomGeneration PVWatts Wind FuelCell Battery Hybrid' ) ;\r", + "\t\r", + "\trow_idx = 0;\r", + "\tdata = [[]];\r", + "\tfin = financing();\r", + "\tif (fin == \"Residential\") return data;\r", + "\titc_idx = ${itc_basis_depreciation_allocation};\r", + "\tnon_itc_idx = ${non_itc_basis_depreciation_allocation};\r", + "\r", + "\tdata[row_idx] = [1, ${system_itc_basis_cost}, ${system_itc_basis_percent}, \r", + "\t${system_itc_basis_cost_fed_include}, ${system_itc_basis_cost_sta_include}, non_itc_idx];\r", + "\tif((${depr_allocation_choice} == 0 && ${system_itc_basis_cost_fed_include}) || (${depr_allocation_choice} == 1 && ${system_itc_basis_cost_sta_include})) {\r", + "\t\tdata[row_idx][5] = itc_idx;\r", + "\t}\r", + "\trow_idx++;\r", + "\t\r", + "\tdata[row_idx] = [2, ${batt_itc_basis_cost}, ${batt_itc_basis_percent}, \r", + "\t${batt_itc_basis_cost_fed_include}, ${batt_itc_basis_cost_sta_include}, non_itc_idx];\r", + "\tif((${depr_allocation_choice} == 0 && ${batt_itc_basis_cost_fed_include}) || (${depr_allocation_choice} == 1 && ${batt_itc_basis_cost_sta_include})) {\r", + "\t\tdata[row_idx][5] = itc_idx;\r", + "\t}\r", + "\trow_idx++;\r", + "\t\r", + "\t\r", + "\treturn data;\r", + "\t\r", + "};\r", + "\t" + ], + "Callbacks": [ + "on_load{'Financial ITC Qualification'} = define() {\r", + "\tcheck_residential();\r", + "\tset_itc_basis_choice();\r", + "\titc_basis_depreciation_choice();\r", + "\tshow_battery_itc();\r", + "};\r", + "\r", + "on_change{'itc_qualification_choice'} = define() {\r", + "\tset_itc_basis_choice();\r", + "\titc_basis_depreciation_choice();\r", + "};\r", + "\r", + "function show_battery_itc() {\r", + "\ttech = technology();\r", + "\tis_batt = strpos(tech, 'Battery') != -1;\r", + "\tshow('batt_itc_basis_cost', is_batt);\r", + "\tshow('batt_itc_basis_percent', is_batt);\r", + "\tshow('batt_itc_percent_lbl', is_batt);\r", + "\tshow('batt_itc_basis_cost_fed_include', is_batt);\r", + "\tshow('batt_itc_basis_cost_sta_include', is_batt);\r", + "\trefresh();\r", + "}\r", + "\r", + "function check_residential() {\r", + "\tfin = financing();\r", + "\tif (fin == \"Residential\" || fin == \"Commercial\") {\r", + "\t\tenable(\"itc_qualification_choice\", false);\r", + "\t\tvalue('itc_qualification_choice', 0);\r", + "\t}\r", + "}\r", + "\r", + "function set_itc_basis_choice() {\r", + "\tchoice = value('itc_qualification_choice');\r", + "\tfin = financing();\r", + "\t\r", + "\t//Installed Costs Driven Controls\r", + "\tenable('depr_itc_fed_capex', !choice);\r", + "\tenable('depr_itc_sta_capex', !choice);\r", + "\tenable('system_itc_basis_cost_fed_include', !choice);\r", + "\tenable('system_itc_basis_cost_sta_include', !choice);\r", + "\tenable('batt_itc_basis_cost_fed_include', !choice);\r", + "\tenable('batt_itc_basis_cost_sta_include', !choice);\r", + "\t//enable('itc_basis_depreciation_allocation', !choice);\r", + "\t//enable('non_itc_basis_depreciation_allocation', !choice);\r", + "\t//enable('itc_basis_depreciation_set', !choice);\r", + "\tenable('itc_basis_percent_input', !choice);\r", + "\t\r", + "\t//Depreciation Driven Controls\r", + "\tenable('depr_itc_fed_macrs_5', choice);\r", + "\tenable('depr_itc_sta_macrs_5', choice);\r", + "\tenable('depr_itc_fed_macrs_15', choice);\r", + "\tenable('depr_itc_sta_macrs_15', choice);\r", + "\tenable('depr_itc_fed_sl_5', choice);\r", + "\tenable('depr_itc_sta_sl_5', choice);\r", + "\tenable('depr_itc_fed_sl_15', choice);\r", + "\tenable('depr_itc_sta_sl_15', choice);\r", + "\tenable('depr_itc_fed_sl_20', choice);\r", + "\tenable('depr_itc_sta_sl_20', choice);\r", + "\tenable('depr_itc_fed_sl_39', choice);\r", + "\tenable('depr_itc_sta_sl_39', choice);\r", + "\tenable('depr_itc_fed_custom', choice);\r", + "\tenable('depr_itc_sta_custom', choice);\r", + "\tshow('itc_qual_warning', choice);\r", + "\t\r", + "\trefresh();\r", + "\t\r", + "\t\r", + "\t\r", + "}\r", + "\r", + "function itc_basis_depreciation_choice() {\r", + "\t\r", + "\t \r", + "\t//calculate inputs\r", + "\t/*\r", + "\tcelltype= ?${6par_celltech}[\r", + "\t\t'monoSi', 'multiSi/polySi', 'cdte', 'cis', 'cigs', 'amorphous'];\r", + "\t*/\r", + "\tfin = financing();\r", + "\tif (fin == \"Residential\" || fin == \"Commercial\") {\r", + "\t\tchoice = 1;\r", + "\t}\r", + "\telse {\r", + "\t\r", + "\t\tchoice = value('itc_qualification_choice');\r", + "\t\t\t\r", + "\t\t\t\r", + "\t\tdepr_list = ['ui_depr_alloc_macrs_5_percent','ui_depr_alloc_macrs_15_percent',\r", + "\t\t\t'ui_depr_alloc_sl_5_percent', 'ui_depr_alloc_sl_15_percent',\r", + "\t\t\t'ui_depr_alloc_sl_20_percent', 'ui_depr_alloc_sl_39_percent',\r", + "\t\t\t'ui_depr_alloc_custom_percent'];\r", + "\t\titc_depr_choice = ?${itc_basis_depreciation_allocation}[\r", + "\t\t\t'depr_alloc_macrs_5_percent','depr_alloc_macrs_15_percent',\r", + "\t\t\t'depr_alloc_sl_5_percent', 'depr_alloc_sl_15_percent',\r", + "\t\t\t'depr_alloc_sl_20_percent', 'depr_alloc_sl_39_percent',\r", + "\t\t\t'depr_alloc_custom_percent', 'none'];\r", + "\t\tnon_itc_depr_choice = ?${non_itc_basis_depreciation_allocation}[\r", + "\t\t\t'depr_alloc_macrs_5_percent','depr_alloc_macrs_15_percent',\r", + "\t\t\t'depr_alloc_sl_5_percent', 'depr_alloc_sl_15_percent',\r", + "\t\t\t'depr_alloc_sl_20_percent', 'depr_alloc_sl_39_percent',\r", + "\t\t\t'depr_alloc_custom_percent', 'none'];\r", + "\t\t\r", + "\t\tif (choice == 0) {\r", + "\t\t\t/*\r", + "\t\t\tfor (i = 0; i < #depr_list; i++) {\r", + "\t\t\t\tvalue(depr_list[i], 0.0); //Set to 0 to avoid non-depreciable equation warning\r", + "\t\t\t}\r", + "\t\t\tif (itc_depr_choice == non_itc_depr_choice && itc_depr_choice != 'none') {\r", + "\t\t\t\tvalue(itc_depr_choice, 100);\r", + "\t\t\t}\r", + "\t\t\telse {\r", + "\t\t\t\tif (itc_depr_choice != 'none') {\r", + "\t\t\t\t\tvalue(itc_depr_choice, percent);\r", + "\t\t\t\t}\r", + "\t\t\t\tif (non_itc_depr_choice != 'none') {\r", + "\t\t\t\t\tvalue(non_itc_depr_choice, 100 - percent);\r", + "\t\t\t\t}\r", + "\t\t\t}\r", + "\t\t\t*/\r", + "\t\t\tenable('itc_basis_depreciation_allocation', true);\r", + "\t\t\tenable('non_itc_basis_depreciation_allocation', true);\r", + "\t\t\tfor (i=0; i < #depr_list; i++) {\r", + "\t\t\t\tenable(depr_list[i], false);\r", + "\t\t\t}\r", + "\t\t}\r", + "\t\telse {\r", + "\t\t\tenable('itc_basis_depreciation_allocation', false);\r", + "\t\t\tenable('non_itc_basis_depreciation_allocation', false);\r", + "\t\t\tfor (i=0; i < #depr_list; i++) {\r", + "\t\t\t\tenable(depr_list[i], true);\r", + "\t\t\t}\r", + "\t\t}\r", + "\t}\r", + "\t\r", + "}" + ] +} \ No newline at end of file diff --git a/deploy/runtime/ui/Fuel Cell Costs.json b/deploy/runtime/ui/Fuel Cell Costs.json index e9b6036ac..702e74c32 100644 --- a/deploy/runtime/ui/Fuel Cell Costs.json +++ b/deploy/runtime/ui/Fuel Cell Costs.json @@ -9812,6 +9812,19 @@ "sscVariableName": "", "sscVariableValue": "" }, + "battery_itc_cost": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, "battery_per_kW": { "Version": 4.0, "Type": 1.0, @@ -10059,6 +10072,19 @@ "sscVariableName": "", "sscVariableValue": "" }, + "fuel_cell_itc_cost": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, "fuelcell_per_kW": { "Version": 4.0, "Type": 1.0, @@ -10787,6 +10813,19 @@ "sscVariableName": "", "sscVariableValue": "" }, + "pv_itc_cost": { + "Version": 4.0, + "Type": 1.0, + "Label": "", + "Units": "", + "Group": "", + "IndexLabels": "", + "Flags": 8.0, + "DefaultValue": 0.0, + "UIObject": "Default", + "sscVariableName": "", + "sscVariableValue": "" + }, "sales_tax_percent": { "Version": 4.0, "Type": 1.0, @@ -11137,7 +11176,9 @@ "", "equations {'battery_total_cost_lcos'} = define() {", "\tif (${pv_capex_cost_choice}==0) {", - "\t\treturn ${battery_total}+${total_battery_indirect_cost} + ", + "\t\treturn ${battery_total}+${battery_power} * \r", + "\t\t\t(${bos_equip_battperkw} + ${install_labor_battperkw} + ${install_margin_battperkw}) \r", + "\t\t\t+ ${total_battery_indirect_cost} + ", "\t\t\t${battery_total}*${sales_tax_percent}/100*${sales_tax_value}/100;", "\t}", "\telse {", @@ -11158,6 +11199,22 @@ "", "equations{'land_area_value'} = define() {", "\treturn ${total_land_area};", + "};\r", + "\r", + "equations{'battery_itc_cost'} = define() {\r", + "\treturn ${battery_total_cost_lcos};\r", + "};\r", + "\r", + "equations{'fuel_cell_itc_cost'} = define() {\r", + "\treturn ${fuelcell_total} + ${fuelcell_power_total} *\r", + "\t(${bos_equip_fcperkw} + ${install_labor_fcperkw} + ${install_margin_fcperkw}\r", + "\t+ ${permitting_per_fckw} + ${engr_per_fckw} + ${grid_per_fckw} \r", + "\t+ ${land_per_fckw} + ${landprep_per_fckw}) + \r", + "\t${fuelcell_total}*${sales_tax_percent}/100*${sales_tax_value}/100;\r", + "};\r", + "\r", + "equations{'pv_itc_cost'} = define() {\r", + "\treturn ${total_installed_cost} - ${battery_itc_cost} - ${fuel_cell_itc_cost};\r", "};", "" ], diff --git a/deploy/runtime/ui/Hybrid Costs.json b/deploy/runtime/ui/Hybrid Costs.json index b6cf2cc5c..df84c9e66 100644 --- a/deploy/runtime/ui/Hybrid Costs.json +++ b/deploy/runtime/ui/Hybrid Costs.json @@ -1215,6 +1215,7 @@ "\tvalue('total_installed_cost', value('total_installed_cost'));\r", "\trefresh('total_installed_cost');\r", "\trefresh();\r", - "};" + "};\r", + "" ] } \ No newline at end of file diff --git a/deploy/runtime/versions.lk b/deploy/runtime/versions.lk index 299d83247..722e88fa7 100644 --- a/deploy/runtime/versions.lk +++ b/deploy/runtime/versions.lk @@ -57,6 +57,27 @@ function variable_name_change(new, old){ version_upgrade{'2026.2.19'} = define() { const cfg = config(); + + is_itc_fin = ( cfg.fin == 'Single Owner' || cfg.fin == 'Leveraged Partnership Flip' || cfg.fin == 'All Equity Partnership Flip' || cfg.fin == 'Sale Leaseback' || cfg.fin == 'Merchant Plant' || cfg.fin == 'Community Solar' || cfg.fin == 'Host Developer'); + + if (is_itc_fin) { + value('itc_qualification_choice', 1, "ITC qualification and depreciation can now be calculated automatically as a percentage of installation cost. Previous manual depreciation allocations have been retained."); + macrs_5 = oldvalue('depr_alloc_macrs_5_percent'); + macrs_15 = oldvalue('depr_alloc_macrs_15_percent'); + sl_5 = oldvalue('depr_alloc_sl_5_percent'); + sl_15 = oldvalue('depr_alloc_sl_15_percent'); + sl_20 = oldvalue('depr_alloc_sl_20_percent'); + sl_39 = oldvalue('depr_alloc_sl_39_percent'); + custom = oldvalue('depr_alloc_custom_percent'); + + value('ui_depr_alloc_macrs_5_percent', macrs_5, "Copying existing allocation to new UI variable."); + value('ui_depr_alloc_macrs_15_percent', macrs_15, "Copying existing allocation to new UI variable."); + value('ui_depr_alloc_sl_5_percent', sl_5, "Copying existing allocation to new UI variable."); + value('ui_depr_alloc_sl_15_percent', sl_15, "Copying existing allocation to new UI variable."); + value('ui_depr_alloc_sl_20_percent', sl_20, "Copying existing allocation to new UI variable."); + value('ui_depr_alloc_sl_39_percent', sl_39, "Copying existing allocation to new UI variable."); + value('ui_depr_alloc_custom_percent', custom, "Copying existing allocation to new UI variable."); + } if (cfg.tech == 'Flat Plate PV' || cfg.tech == 'PV Battery' || cfg.tech == 'Photovoltaic Wind Battery Hybrid' ) { message('The Detailed PV model input pages have been reorganized to make it easier to find related inputs with improved messages to help you find and fix problems with the system design.', 'error'); diff --git a/test_results_win64.csv b/test_results_win64.csv index de17ee27a..05b31d2e9 100644 --- a/test_results_win64.csv +++ b/test_results_win64.csv @@ -41,12 +41,12 @@ PV Battery,Sale Leaseback,231595056,10.2604,9.7153,; Warning: IRR at end of anal PVWatts Battery,Residential,13799.1,16.333,NA,; PVWatts Battery,Commercial,931773,7.03326,NA,; PVWatts Battery,Third Party,13799.1,NA,NA,; -PVWatts Battery,Host Developer,931773,14.7108,16.2095,; -PVWatts Battery,Single Owner,205381584,10.2651,9.82049,; Warning: NPV is $-8.59592e+06. A negative NPV indicates project costs are higher than revenues. -PVWatts Battery,Merchant Plant,199956368,37.3944,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 $-6.37606e+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,205381584,9.83455,9.82049,; 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 $-266398. A negative NPV indicates project costs are higher than revenues. -PVWatts Battery,All Equity Partnership Flip,205381584,11.5969,9.82049,; 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 $-3.73513e+07. A negative NPV indicates project costs are higher than revenues. -PVWatts Battery,Sale Leaseback,205381584,11.5834,9.82049,; 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 $-3.44586e+07. A negative NPV indicates project costs are higher than revenues. +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,205381584,9.80089,9.82049,; +PVWatts Battery,Merchant Plant,199956368,36.9172,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 $-6.28631e+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,205381584,9.35606,9.82049,; 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. +PVWatts Battery,All Equity Partnership Flip,205381584,11.1184,9.82049,; 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 $-2.82854e+07. A negative NPV indicates project costs are higher than revenues. +PVWatts Battery,Sale Leaseback,205381584,11.1049,9.82049,; 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 $-2.52078e+07. A negative NPV indicates project costs are higher than revenues. Custom Generation Battery,Residential,13415.9,33.0165,NA,; Custom Generation Battery,Commercial,359934,30.9421,NA,; Custom Generation Battery,Third Party,6693.07,NA,NA,; @@ -59,47 +59,47 @@ Custom Generation Battery,Sale Leaseback,68025744,40.966,48.4179,; Warning: NPV Standalone Battery,Residential,-338.558,56.5257,NA,; Standalone Battery,Commercial,-10962.2,422.211,NA,; Standalone Battery,Third Party,-156.648,NA,NA,; -Standalone Battery,Host Developer,-10962.2,50.6347,16.2138,; 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 $-380551. 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+06,80.7942,72.8932,; Warning: NPV is $-1.11623e+07. A negative NPV indicates project costs are higher than revenues. -Standalone Battery,Merchant Plant,-6.8282e+06,28.139,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 $-9.21858e+07. A negative NPV indicates project costs are higher than revenues. Warning: Debt percent is -41.2738. A debt percent less than 0% may indicate the mininum EBITDA cannot support any debt in at least one year. -Standalone Battery,Leveraged Partnership Flip,-6.8282e+06,75.8238,72.8932,; 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 $-1.51094e+07. A negative NPV indicates project costs are higher than revenues. -Standalone Battery,All Equity Partnership Flip,-6.8282e+06,80.0715,72.8932,; 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 $-3.88136e+07. A negative NPV indicates project costs are higher than revenues. -Standalone Battery,Sale Leaseback,-6.8282e+06,76.249,72.8932,; 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 $-1.98418e+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,-467611872,15.065,7.40081,; -PTES,Single Owner,-197515344,19.0377,10.37,; -Physical Trough,Single Owner,377429504,14.7263,14.5131,; -Physical Trough,Merchant Plant,377429504,13.3388,NA,; -Physical Trough,Leveraged Partnership Flip,377429504,14.9969,14.5131,; -Physical Trough,All Equity Partnership Flip,377429504,16.4958,14.5131,; -Physical Trough,Sale Leaseback,377429504,17.1968,16.0294,; +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. +Standalone Battery,Merchant Plant,-6.8282e+06,27.1516,NA,; Warning: NPV is $-8.69907e+07. A negative NPV indicates project costs are higher than revenues. Warning: Debt percent is -41.2738. A debt percent less than 0% may indicate the mininum EBITDA cannot support any debt in at least one year. +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,-466573504,17.289,7.40746,; +PTES,Single Owner,-197596064,21.5721,10.3676,; +Physical Trough,Single Owner,377429504,17.5683,14.5131,; +Physical Trough,Merchant Plant,377429504,16.1808,NA,; +Physical Trough,Leveraged Partnership Flip,377429504,17.9197,14.5131,; +Physical Trough,All Equity Partnership Flip,377429504,19.4186,14.5131,; +Physical Trough,Sale Leaseback,377429504,20.1196,16.0294,; Physical Trough,LCOE Calculator,377429504,NA,NA,; -Physical Trough,Commercial,377429504,7.7834,NA,; +Physical Trough,Commercial,377429504,11.4882,NA,; Physical Trough,None,377429504,NA,NA,; -Empirical Trough,Commercial,345244672,7.66638,NA,; Warning: time 9738000.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: time 23788800.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit -Empirical Trough,Single Owner,345244672,15.1719,14.9463,; Warning: time 9738000.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: time 23788800.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: NPV is $-7.76431e+06. A negative NPV indicates project costs are higher than revenues. -Empirical Trough,Merchant Plant,343802240,13.8072,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 $-3.291e+08. A negative NPV indicates project costs are higher than revenues. -Empirical Trough,Leveraged Partnership Flip,345244672,15.5012,14.9463,; Warning: time 9738000.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: time 23788800.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit 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 $-2.61073e+07. A negative NPV indicates project costs are higher than revenues. -Empirical Trough,All Equity Partnership Flip,345244672,16.818,14.9463,; Warning: time 9738000.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: time 23788800.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: NPV is $-5.08034e+06. A negative NPV indicates project costs are higher than revenues. Warning: NPV is $-4.73282e+07. A negative NPV indicates project costs are higher than revenues. -Empirical Trough,Sale Leaseback,345244672,16.9267,14.9463,; Warning: time 9738000.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: time 23788800.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: NPV is $-6.9312e+07. A negative NPV indicates project costs are higher than revenues. +Empirical Trough,Commercial,345244672,11.4076,NA,; Warning: time 9738000.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: time 23788800.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit +Empirical Trough,Single Owner,345244672,18.0419,14.9463,; Warning: time 9738000.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: time 23788800.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: NPV is $-1.0652e+08. A negative NPV indicates project costs are higher than revenues. +Empirical Trough,Merchant Plant,343802240,16.7189,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 $-4.2891e+08. A negative NPV indicates project costs are higher than revenues. +Empirical Trough,Leveraged Partnership Flip,345244672,18.3972,14.9463,; Warning: time 9738000.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: time 23788800.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit 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 $-1.16369e+08. A negative NPV indicates project costs are higher than revenues. +Empirical Trough,All Equity Partnership Flip,345244672,19.9103,14.9463,; Warning: time 9738000.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: time 23788800.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: NPV is $-4.04598e+07. A negative NPV indicates project costs are higher than revenues. Warning: NPV is $-1.18353e+08. A negative NPV indicates project costs are higher than revenues. +Empirical Trough,Sale Leaseback,345244672,20.2204,14.9463,; Warning: time 9738000.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: time 23788800.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: NPV is $-1.8265e+08. A negative NPV indicates project costs are higher than revenues. Empirical Trough,LCOE Calculator,345244672,NA,NA,; Warning: time 9738000.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: time 23788800.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Empirical Trough,None,345244672,NA,NA,; Warning: time 9738000.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit Warning: time 23788800.00 { Test Trough 2 }:\ Warning - Empirical trough (805) model exceeded interal iteration limit -MSPT,Single Owner,593053888,10.7536,10.2891,; -MSPT,Merchant Plant,593053888,9.92281,NA,; -MSPT,Leveraged Partnership Flip,593053888,10.9553,10.2891,; -MSPT,All Equity Partnership Flip,593053888,12.0258,10.2891,; -MSPT,Sale Leaseback,593053888,12.2059,10.2891,; +MSPT,Single Owner,593053888,12.8771,10.2891,; +MSPT,Merchant Plant,593053888,12.0463,NA,; +MSPT,Leveraged Partnership Flip,593053888,13.1389,10.2891,; +MSPT,All Equity Partnership Flip,593053888,14.2094,10.2891,; +MSPT,Sale Leaseback,593053888,14.3895,10.2891,; MSPT,None,593053888,NA,NA,; -MSLF,Single Owner,305586656,18.7087,18.4121,; Warning: NPV is $-1.05405e+07. A negative NPV indicates project costs are higher than revenues. Notice: Piping geometry file\ \ Maximum fluid velocity: 3.00\ Minimum fluid velocity: 2.00\ \ To section 1 header pipe diameter: 0.4889 m (19.25 in)\ Loop No. | Diameter [m] | Diameter [in] | Diam. ID\ --------------------------------------------------\ 1 | 0.4889 | 19.2500 | 1\ 2 | 0.4889 | 19.2500 | 1\ 3 | 0.4889 | 19.2500 | 1\ 4 | 0.4889 | 19.2500 | 1\ 5 | 0.4889 | 19.2500 | 1\ 6 | 0.4889 | 19.2500 | 1\ 7 | 0.4889 | 19.2500 | 1\ 8 | 0.4889 | 19.2500 | 1\ 9 | 0.4889 | 19.2500 | 1\ 10 | 0.4889 | 19.2500 | 1\ 11 | 0.4381 | 17.2500 | 2\ 12 | 0.4381 | 17.2500 | 2\ 13 | 0.4381 | 17.2500 | 2\ 14 | 0.4381 | 17.2500 | 2\ 15 | 0.4381 | 17.2500 | 2\ 16 | 0.4381 | 17.2500 | 2\ 17 | 0.3906 | 15.3760 | 3\ 18 | 0.3906 | 15.3760 | 3\ 19 | 0.3906 | 15.3760 | 3\ 20 | 0.3906 | 15.3760 | 3\ 21 | 0.3906 | 15.3760 | 3\ 22 | 0.3398 | 13.3760 | 4\ 23 | 0.3398 | 13.3760 | 4\ 24 | 0.3398 | 13.3760 | 4\ 25 | 0.3398 | 13.3760 | 4\ 26 | 0.3398 | 13.3760 | 4\ 27 | 0.3111 | 12.2500 | 5\ 28 | 0.3111 | 12.2500 | 5\ 29 | 0.3111 | 12.2500 | 5\ 30 | 0.2604 | 10.2500 | 6\ 31 | 0.2604 | 10.2500 | 6\ 32 | 0.2604 | 10.2500 | 6\ 33 | 0.2604 | 10.2500 | 6\ 34 | 0.2604 | 10.2500 | 6\ 35 | 0.2604 | 10.2500 | 6\ 36 | 0.2604 | 10.2500 | 6\ 37 | 0.2604 | 10.2500 | 6\ 38 | 0.2604 | 10.2500 | 6\ 39 | 0.2604 | 10.2500 | 6\ 40 | 0.2604 | 10.2500 | 6\ 41 | 0.2604 | 10.2500 | 6\ 42 | 0.2604 | 10.2500 | 6\ Notice: At time = 88.1667 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 121.714 [MWt], greater than the target 119.229 [MWt]. Notice: At time = 322.179 power cycle startup time iteration only reached a convergence= -23.3292 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 349 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00306776. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 394.208 power cycle startup time iteration only reached a convergence= 1.4208 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 639.5 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 112.782 [MWt], greater than the target 111.951 [MWt]. Notice: At time = 664 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00548073. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 706.214 power cycle startup time iteration only reached a convergence= 23.6543 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1432 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00191909. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1647 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 275.119 [MWt] less than the target 279.877 [MWt]. Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00271044. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00273745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1814 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00792679. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1911 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00255382. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1958 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00732675. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1982 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105262. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2006 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.472 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2030 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 273.927 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2078 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00313163. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2127 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00581748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2150 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00629698. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2413 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00329821. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2437 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00971383. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2461 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119042. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00257079. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2509 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0137853. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2533 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00504222. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2581 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0088531. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2605 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00817783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2629 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00913989. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2653 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00205984. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2677 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00643246. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2750 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00871227. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2773 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00897616. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2796 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0163914. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2844 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0162032. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2869 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00835745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100349. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2940 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110321. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2989 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00376409. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3061 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.014844. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3085 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00379055. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3133 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00260893. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3156 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119681. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3180 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0109942. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3204 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0126532. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3277 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0095471. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3324 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110797. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3348 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00853686. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3397 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00173219. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3421 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00102564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3445 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00431757. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3493 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00167568. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3517 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00836667. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3589 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00505028. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3637 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00120564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3660 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00867337. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3708 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00901482. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3732 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0117955. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3756 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00961099. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3780 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00875704. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3804 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0116802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3852 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0102478. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3878 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00451906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3900 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0121486. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3948 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0111559. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3972 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0108319. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3996 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0134936. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4045 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00480812. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4069 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00894259. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4095 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00262019. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4117 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100656. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4166 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00402875. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4237 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00353273. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4285 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0099711. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4308 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00228939. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4406 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00400064. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4431 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00204142. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4550 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00655783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4670 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00248396. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4695 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00490091. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5005 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00740485. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5077 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0131119. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00100039. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00372154. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5149 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00366765. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5173 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0071777. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5198 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00633345. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5246 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00801995. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5270 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00227717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5462 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00587234. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0046811. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5606 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00380748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5630 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00413906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5678 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00491677. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5703 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00592652. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5775 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00544993. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5798 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00435817. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5823 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00182033. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5870 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00874. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5917 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0115398. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5966 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0017367. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6013 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0107077. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6110 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00821296. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6422 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.693 [MWt] less than the target 279.877 [MWt]. Notice: At time = 6471 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00424781. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6543 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00515802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7836 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.0032883. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7860 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.004025. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8626.18 power cycle startup time iteration only reached a convergence= 17.827 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 power cycle startup time iteration only reached a convergence= -31.7086 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 136.064 [MWt], greater than the target 133.273 [MWt]. -MSLF,Merchant Plant,305586656,14.7707,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 $-3.72613e+08. A negative NPV indicates project costs are higher than revenues. Notice: Piping geometry file\ \ Maximum fluid velocity: 3.00\ Minimum fluid velocity: 2.00\ \ To section 1 header pipe diameter: 0.4889 m (19.25 in)\ Loop No. | Diameter [m] | Diameter [in] | Diam. ID\ --------------------------------------------------\ 1 | 0.4889 | 19.2500 | 1\ 2 | 0.4889 | 19.2500 | 1\ 3 | 0.4889 | 19.2500 | 1\ 4 | 0.4889 | 19.2500 | 1\ 5 | 0.4889 | 19.2500 | 1\ 6 | 0.4889 | 19.2500 | 1\ 7 | 0.4889 | 19.2500 | 1\ 8 | 0.4889 | 19.2500 | 1\ 9 | 0.4889 | 19.2500 | 1\ 10 | 0.4889 | 19.2500 | 1\ 11 | 0.4381 | 17.2500 | 2\ 12 | 0.4381 | 17.2500 | 2\ 13 | 0.4381 | 17.2500 | 2\ 14 | 0.4381 | 17.2500 | 2\ 15 | 0.4381 | 17.2500 | 2\ 16 | 0.4381 | 17.2500 | 2\ 17 | 0.3906 | 15.3760 | 3\ 18 | 0.3906 | 15.3760 | 3\ 19 | 0.3906 | 15.3760 | 3\ 20 | 0.3906 | 15.3760 | 3\ 21 | 0.3906 | 15.3760 | 3\ 22 | 0.3398 | 13.3760 | 4\ 23 | 0.3398 | 13.3760 | 4\ 24 | 0.3398 | 13.3760 | 4\ 25 | 0.3398 | 13.3760 | 4\ 26 | 0.3398 | 13.3760 | 4\ 27 | 0.3111 | 12.2500 | 5\ 28 | 0.3111 | 12.2500 | 5\ 29 | 0.3111 | 12.2500 | 5\ 30 | 0.2604 | 10.2500 | 6\ 31 | 0.2604 | 10.2500 | 6\ 32 | 0.2604 | 10.2500 | 6\ 33 | 0.2604 | 10.2500 | 6\ 34 | 0.2604 | 10.2500 | 6\ 35 | 0.2604 | 10.2500 | 6\ 36 | 0.2604 | 10.2500 | 6\ 37 | 0.2604 | 10.2500 | 6\ 38 | 0.2604 | 10.2500 | 6\ 39 | 0.2604 | 10.2500 | 6\ 40 | 0.2604 | 10.2500 | 6\ 41 | 0.2604 | 10.2500 | 6\ 42 | 0.2604 | 10.2500 | 6\ Notice: At time = 88.1667 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 121.714 [MWt], greater than the target 119.229 [MWt]. Notice: At time = 322.179 power cycle startup time iteration only reached a convergence= -23.3292 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 349 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00306776. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 394.208 power cycle startup time iteration only reached a convergence= 1.4208 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 639.5 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 112.782 [MWt], greater than the target 111.951 [MWt]. Notice: At time = 664 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00548073. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 706.214 power cycle startup time iteration only reached a convergence= 23.6543 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1432 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00191909. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1647 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 275.119 [MWt] less than the target 279.877 [MWt]. Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00271044. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00273745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1814 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00792679. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1911 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00255382. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1958 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00732675. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1982 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105262. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2006 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.472 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2030 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 273.927 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2078 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00313163. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2127 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00581748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2150 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00629698. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2413 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00329821. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2437 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00971383. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2461 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119042. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00257079. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2509 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0137853. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2533 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00504222. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2581 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0088531. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2605 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00817783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2629 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00913989. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2653 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00205984. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2677 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00643246. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2750 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00871227. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2773 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00897616. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2796 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0163914. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2844 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0162032. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2869 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00835745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100349. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2940 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110321. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2989 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00376409. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3061 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.014844. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3085 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00379055. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3133 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00260893. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3156 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119681. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3180 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0109942. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3204 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0126532. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3277 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0095471. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3324 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110797. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3348 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00853686. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3397 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00173219. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3421 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00102564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3445 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00431757. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3493 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00167568. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3517 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00836667. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3589 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00505028. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3637 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00120564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3660 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00867337. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3708 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00901482. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3732 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0117955. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3756 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00961099. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3780 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00875704. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3804 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0116802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3852 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0102478. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3878 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00451906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3900 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0121486. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3948 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0111559. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3972 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0108319. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3996 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0134936. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4045 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00480812. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4069 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00894259. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4095 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00262019. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4117 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100656. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4166 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00402875. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4237 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00353273. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4285 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0099711. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4308 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00228939. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4406 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00400064. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4431 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00204142. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4550 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00655783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4670 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00248396. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4695 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00490091. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5005 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00740485. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5077 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0131119. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00100039. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00372154. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5149 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00366765. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5173 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0071777. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5198 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00633345. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5246 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00801995. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5270 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00227717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5462 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00587234. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0046811. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5606 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00380748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5630 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00413906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5678 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00491677. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5703 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00592652. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5775 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00544993. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5798 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00435817. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5823 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00182033. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5870 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00874. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5917 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0115398. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5966 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0017367. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6013 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0107077. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6110 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00821296. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6422 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.693 [MWt] less than the target 279.877 [MWt]. Notice: At time = 6471 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00424781. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6543 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00515802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7836 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.0032883. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7860 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.004025. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8626.18 power cycle startup time iteration only reached a convergence= 17.827 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 power cycle startup time iteration only reached a convergence= -31.7086 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 136.064 [MWt], greater than the target 133.273 [MWt]. -MSLF,Leveraged Partnership Flip,305586656,19.0014,18.4121,; 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 $-2.55848e+07. A negative NPV indicates project costs are higher than revenues. Notice: Piping geometry file\ \ Maximum fluid velocity: 3.00\ Minimum fluid velocity: 2.00\ \ To section 1 header pipe diameter: 0.4889 m (19.25 in)\ Loop No. | Diameter [m] | Diameter [in] | Diam. ID\ --------------------------------------------------\ 1 | 0.4889 | 19.2500 | 1\ 2 | 0.4889 | 19.2500 | 1\ 3 | 0.4889 | 19.2500 | 1\ 4 | 0.4889 | 19.2500 | 1\ 5 | 0.4889 | 19.2500 | 1\ 6 | 0.4889 | 19.2500 | 1\ 7 | 0.4889 | 19.2500 | 1\ 8 | 0.4889 | 19.2500 | 1\ 9 | 0.4889 | 19.2500 | 1\ 10 | 0.4889 | 19.2500 | 1\ 11 | 0.4381 | 17.2500 | 2\ 12 | 0.4381 | 17.2500 | 2\ 13 | 0.4381 | 17.2500 | 2\ 14 | 0.4381 | 17.2500 | 2\ 15 | 0.4381 | 17.2500 | 2\ 16 | 0.4381 | 17.2500 | 2\ 17 | 0.3906 | 15.3760 | 3\ 18 | 0.3906 | 15.3760 | 3\ 19 | 0.3906 | 15.3760 | 3\ 20 | 0.3906 | 15.3760 | 3\ 21 | 0.3906 | 15.3760 | 3\ 22 | 0.3398 | 13.3760 | 4\ 23 | 0.3398 | 13.3760 | 4\ 24 | 0.3398 | 13.3760 | 4\ 25 | 0.3398 | 13.3760 | 4\ 26 | 0.3398 | 13.3760 | 4\ 27 | 0.3111 | 12.2500 | 5\ 28 | 0.3111 | 12.2500 | 5\ 29 | 0.3111 | 12.2500 | 5\ 30 | 0.2604 | 10.2500 | 6\ 31 | 0.2604 | 10.2500 | 6\ 32 | 0.2604 | 10.2500 | 6\ 33 | 0.2604 | 10.2500 | 6\ 34 | 0.2604 | 10.2500 | 6\ 35 | 0.2604 | 10.2500 | 6\ 36 | 0.2604 | 10.2500 | 6\ 37 | 0.2604 | 10.2500 | 6\ 38 | 0.2604 | 10.2500 | 6\ 39 | 0.2604 | 10.2500 | 6\ 40 | 0.2604 | 10.2500 | 6\ 41 | 0.2604 | 10.2500 | 6\ 42 | 0.2604 | 10.2500 | 6\ Notice: At time = 88.1667 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 121.714 [MWt], greater than the target 119.229 [MWt]. Notice: At time = 322.179 power cycle startup time iteration only reached a convergence= -23.3292 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 349 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00306776. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 394.208 power cycle startup time iteration only reached a convergence= 1.4208 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 639.5 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 112.782 [MWt], greater than the target 111.951 [MWt]. Notice: At time = 664 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00548073. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 706.214 power cycle startup time iteration only reached a convergence= 23.6543 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1432 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00191909. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1647 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 275.119 [MWt] less than the target 279.877 [MWt]. Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00271044. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00273745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1814 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00792679. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1911 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00255382. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1958 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00732675. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1982 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105262. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2006 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.472 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2030 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 273.927 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2078 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00313163. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2127 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00581748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2150 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00629698. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2413 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00329821. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2437 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00971383. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2461 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119042. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00257079. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2509 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0137853. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2533 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00504222. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2581 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0088531. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2605 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00817783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2629 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00913989. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2653 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00205984. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2677 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00643246. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2750 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00871227. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2773 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00897616. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2796 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0163914. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2844 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0162032. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2869 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00835745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100349. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2940 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110321. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2989 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00376409. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3061 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.014844. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3085 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00379055. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3133 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00260893. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3156 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119681. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3180 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0109942. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3204 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0126532. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3277 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0095471. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3324 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110797. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3348 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00853686. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3397 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00173219. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3421 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00102564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3445 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00431757. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3493 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00167568. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3517 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00836667. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3589 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00505028. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3637 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00120564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3660 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00867337. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3708 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00901482. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3732 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0117955. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3756 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00961099. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3780 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00875704. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3804 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0116802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3852 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0102478. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3878 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00451906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3900 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0121486. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3948 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0111559. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3972 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0108319. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3996 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0134936. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4045 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00480812. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4069 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00894259. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4095 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00262019. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4117 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100656. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4166 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00402875. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4237 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00353273. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4285 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0099711. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4308 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00228939. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4406 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00400064. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4431 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00204142. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4550 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00655783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4670 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00248396. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4695 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00490091. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5005 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00740485. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5077 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0131119. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00100039. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00372154. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5149 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00366765. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5173 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0071777. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5198 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00633345. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5246 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00801995. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5270 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00227717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5462 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00587234. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0046811. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5606 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00380748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5630 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00413906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5678 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00491677. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5703 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00592652. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5775 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00544993. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5798 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00435817. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5823 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00182033. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5870 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00874. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5917 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0115398. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5966 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0017367. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6013 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0107077. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6110 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00821296. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6422 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.693 [MWt] less than the target 279.877 [MWt]. Notice: At time = 6471 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00424781. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6543 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00515802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7836 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.0032883. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7860 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.004025. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8626.18 power cycle startup time iteration only reached a convergence= 17.827 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 power cycle startup time iteration only reached a convergence= -31.7086 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 136.064 [MWt], greater than the target 133.273 [MWt]. -MSLF,All Equity Partnership Flip,305586656,20.63,18.4121,; Warning: NPV is $-1.33383e+07. A negative NPV indicates project costs are higher than revenues. Warning: NPV is $-5.22358e+07. A negative NPV indicates project costs are higher than revenues. Notice: Piping geometry file\ \ Maximum fluid velocity: 3.00\ Minimum fluid velocity: 2.00\ \ To section 1 header pipe diameter: 0.4889 m (19.25 in)\ Loop No. | Diameter [m] | Diameter [in] | Diam. ID\ --------------------------------------------------\ 1 | 0.4889 | 19.2500 | 1\ 2 | 0.4889 | 19.2500 | 1\ 3 | 0.4889 | 19.2500 | 1\ 4 | 0.4889 | 19.2500 | 1\ 5 | 0.4889 | 19.2500 | 1\ 6 | 0.4889 | 19.2500 | 1\ 7 | 0.4889 | 19.2500 | 1\ 8 | 0.4889 | 19.2500 | 1\ 9 | 0.4889 | 19.2500 | 1\ 10 | 0.4889 | 19.2500 | 1\ 11 | 0.4381 | 17.2500 | 2\ 12 | 0.4381 | 17.2500 | 2\ 13 | 0.4381 | 17.2500 | 2\ 14 | 0.4381 | 17.2500 | 2\ 15 | 0.4381 | 17.2500 | 2\ 16 | 0.4381 | 17.2500 | 2\ 17 | 0.3906 | 15.3760 | 3\ 18 | 0.3906 | 15.3760 | 3\ 19 | 0.3906 | 15.3760 | 3\ 20 | 0.3906 | 15.3760 | 3\ 21 | 0.3906 | 15.3760 | 3\ 22 | 0.3398 | 13.3760 | 4\ 23 | 0.3398 | 13.3760 | 4\ 24 | 0.3398 | 13.3760 | 4\ 25 | 0.3398 | 13.3760 | 4\ 26 | 0.3398 | 13.3760 | 4\ 27 | 0.3111 | 12.2500 | 5\ 28 | 0.3111 | 12.2500 | 5\ 29 | 0.3111 | 12.2500 | 5\ 30 | 0.2604 | 10.2500 | 6\ 31 | 0.2604 | 10.2500 | 6\ 32 | 0.2604 | 10.2500 | 6\ 33 | 0.2604 | 10.2500 | 6\ 34 | 0.2604 | 10.2500 | 6\ 35 | 0.2604 | 10.2500 | 6\ 36 | 0.2604 | 10.2500 | 6\ 37 | 0.2604 | 10.2500 | 6\ 38 | 0.2604 | 10.2500 | 6\ 39 | 0.2604 | 10.2500 | 6\ 40 | 0.2604 | 10.2500 | 6\ 41 | 0.2604 | 10.2500 | 6\ 42 | 0.2604 | 10.2500 | 6\ Notice: At time = 88.1667 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 121.714 [MWt], greater than the target 119.229 [MWt]. Notice: At time = 322.179 power cycle startup time iteration only reached a convergence= -23.3292 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 349 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00306776. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 394.208 power cycle startup time iteration only reached a convergence= 1.4208 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 639.5 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 112.782 [MWt], greater than the target 111.951 [MWt]. Notice: At time = 664 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00548073. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 706.214 power cycle startup time iteration only reached a convergence= 23.6543 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1432 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00191909. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1647 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 275.119 [MWt] less than the target 279.877 [MWt]. Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00271044. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00273745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1814 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00792679. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1911 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00255382. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1958 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00732675. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1982 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105262. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2006 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.472 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2030 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 273.927 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2078 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00313163. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2127 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00581748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2150 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00629698. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2413 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00329821. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2437 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00971383. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2461 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119042. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00257079. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2509 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0137853. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2533 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00504222. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2581 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0088531. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2605 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00817783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2629 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00913989. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2653 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00205984. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2677 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00643246. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2750 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00871227. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2773 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00897616. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2796 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0163914. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2844 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0162032. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2869 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00835745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100349. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2940 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110321. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2989 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00376409. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3061 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.014844. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3085 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00379055. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3133 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00260893. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3156 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119681. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3180 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0109942. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3204 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0126532. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3277 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0095471. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3324 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110797. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3348 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00853686. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3397 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00173219. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3421 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00102564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3445 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00431757. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3493 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00167568. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3517 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00836667. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3589 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00505028. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3637 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00120564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3660 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00867337. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3708 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00901482. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3732 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0117955. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3756 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00961099. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3780 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00875704. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3804 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0116802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3852 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0102478. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3878 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00451906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3900 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0121486. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3948 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0111559. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3972 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0108319. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3996 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0134936. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4045 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00480812. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4069 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00894259. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4095 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00262019. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4117 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100656. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4166 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00402875. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4237 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00353273. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4285 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0099711. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4308 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00228939. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4406 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00400064. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4431 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00204142. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4550 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00655783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4670 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00248396. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4695 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00490091. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5005 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00740485. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5077 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0131119. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00100039. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00372154. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5149 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00366765. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5173 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0071777. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5198 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00633345. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5246 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00801995. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5270 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00227717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5462 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00587234. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0046811. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5606 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00380748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5630 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00413906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5678 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00491677. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5703 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00592652. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5775 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00544993. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5798 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00435817. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5823 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00182033. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5870 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00874. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5917 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0115398. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5966 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0017367. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6013 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0107077. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6110 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00821296. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6422 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.693 [MWt] less than the target 279.877 [MWt]. Notice: At time = 6471 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00424781. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6543 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00515802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7836 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.0032883. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7860 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.004025. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8626.18 power cycle startup time iteration only reached a convergence= 17.827 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 power cycle startup time iteration only reached a convergence= -31.7086 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 136.064 [MWt], greater than the target 133.273 [MWt]. -MSLF,Sale Leaseback,305586656,20.7967,18.4121,; Warning: NPV is $-8.65986e+07. A negative NPV indicates project costs are higher than revenues. Warning: NPV is $-2.1471e+07. A negative NPV indicates project costs are higher than revenues. Notice: Piping geometry file\ \ Maximum fluid velocity: 3.00\ Minimum fluid velocity: 2.00\ \ To section 1 header pipe diameter: 0.4889 m (19.25 in)\ Loop No. | Diameter [m] | Diameter [in] | Diam. ID\ --------------------------------------------------\ 1 | 0.4889 | 19.2500 | 1\ 2 | 0.4889 | 19.2500 | 1\ 3 | 0.4889 | 19.2500 | 1\ 4 | 0.4889 | 19.2500 | 1\ 5 | 0.4889 | 19.2500 | 1\ 6 | 0.4889 | 19.2500 | 1\ 7 | 0.4889 | 19.2500 | 1\ 8 | 0.4889 | 19.2500 | 1\ 9 | 0.4889 | 19.2500 | 1\ 10 | 0.4889 | 19.2500 | 1\ 11 | 0.4381 | 17.2500 | 2\ 12 | 0.4381 | 17.2500 | 2\ 13 | 0.4381 | 17.2500 | 2\ 14 | 0.4381 | 17.2500 | 2\ 15 | 0.4381 | 17.2500 | 2\ 16 | 0.4381 | 17.2500 | 2\ 17 | 0.3906 | 15.3760 | 3\ 18 | 0.3906 | 15.3760 | 3\ 19 | 0.3906 | 15.3760 | 3\ 20 | 0.3906 | 15.3760 | 3\ 21 | 0.3906 | 15.3760 | 3\ 22 | 0.3398 | 13.3760 | 4\ 23 | 0.3398 | 13.3760 | 4\ 24 | 0.3398 | 13.3760 | 4\ 25 | 0.3398 | 13.3760 | 4\ 26 | 0.3398 | 13.3760 | 4\ 27 | 0.3111 | 12.2500 | 5\ 28 | 0.3111 | 12.2500 | 5\ 29 | 0.3111 | 12.2500 | 5\ 30 | 0.2604 | 10.2500 | 6\ 31 | 0.2604 | 10.2500 | 6\ 32 | 0.2604 | 10.2500 | 6\ 33 | 0.2604 | 10.2500 | 6\ 34 | 0.2604 | 10.2500 | 6\ 35 | 0.2604 | 10.2500 | 6\ 36 | 0.2604 | 10.2500 | 6\ 37 | 0.2604 | 10.2500 | 6\ 38 | 0.2604 | 10.2500 | 6\ 39 | 0.2604 | 10.2500 | 6\ 40 | 0.2604 | 10.2500 | 6\ 41 | 0.2604 | 10.2500 | 6\ 42 | 0.2604 | 10.2500 | 6\ Notice: At time = 88.1667 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 121.714 [MWt], greater than the target 119.229 [MWt]. Notice: At time = 322.179 power cycle startup time iteration only reached a convergence= -23.3292 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 349 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00306776. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 394.208 power cycle startup time iteration only reached a convergence= 1.4208 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 639.5 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 112.782 [MWt], greater than the target 111.951 [MWt]. Notice: At time = 664 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00548073. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 706.214 power cycle startup time iteration only reached a convergence= 23.6543 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1432 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00191909. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1647 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 275.119 [MWt] less than the target 279.877 [MWt]. Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00271044. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00273745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1814 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00792679. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1911 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00255382. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1958 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00732675. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1982 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105262. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2006 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.472 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2030 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 273.927 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2078 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00313163. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2127 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00581748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2150 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00629698. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2413 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00329821. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2437 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00971383. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2461 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119042. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00257079. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2509 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0137853. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2533 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00504222. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2581 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0088531. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2605 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00817783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2629 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00913989. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2653 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00205984. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2677 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00643246. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2750 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00871227. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2773 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00897616. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2796 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0163914. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2844 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0162032. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2869 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00835745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100349. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2940 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110321. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2989 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00376409. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3061 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.014844. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3085 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00379055. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3133 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00260893. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3156 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119681. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3180 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0109942. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3204 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0126532. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3277 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0095471. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3324 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110797. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3348 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00853686. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3397 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00173219. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3421 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00102564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3445 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00431757. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3493 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00167568. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3517 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00836667. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3589 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00505028. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3637 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00120564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3660 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00867337. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3708 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00901482. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3732 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0117955. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3756 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00961099. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3780 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00875704. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3804 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0116802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3852 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0102478. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3878 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00451906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3900 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0121486. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3948 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0111559. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3972 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0108319. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3996 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0134936. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4045 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00480812. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4069 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00894259. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4095 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00262019. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4117 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100656. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4166 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00402875. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4237 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00353273. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4285 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0099711. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4308 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00228939. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4406 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00400064. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4431 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00204142. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4550 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00655783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4670 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00248396. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4695 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00490091. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5005 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00740485. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5077 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0131119. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00100039. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00372154. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5149 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00366765. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5173 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0071777. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5198 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00633345. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5246 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00801995. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5270 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00227717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5462 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00587234. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0046811. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5606 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00380748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5630 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00413906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5678 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00491677. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5703 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00592652. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5775 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00544993. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5798 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00435817. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5823 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00182033. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5870 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00874. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5917 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0115398. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5966 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0017367. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6013 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0107077. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6110 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00821296. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6422 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.693 [MWt] less than the target 279.877 [MWt]. Notice: At time = 6471 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00424781. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6543 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00515802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7836 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.0032883. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7860 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.004025. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8626.18 power cycle startup time iteration only reached a convergence= 17.827 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 power cycle startup time iteration only reached a convergence= -31.7086 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 136.064 [MWt], greater than the target 133.273 [MWt]. -DSLF,Commercial,234568960,8.6057,NA,; -DSLF,Single Owner,234568960,16.2718,16.0294,; Warning: NPV is $-5.64691e+06. A negative NPV indicates project costs are higher than revenues. -DSLF,Merchant Plant,234568960,14.3574,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 $-2.88286e+08. A negative NPV indicates project costs are higher than revenues. Warning: Debt percent is -9.25246. A debt percent less than 0% may indicate the mininum EBITDA cannot support any debt in at least one year. -DSLF,Leveraged Partnership Flip,234568960,16.6188,16.0294,; 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 $-1.6401e+07. A negative NPV indicates project costs are higher than revenues. -DSLF,All Equity Partnership Flip,234568960,17.997,16.0294,; Warning: NPV is $-3.76064e+06. A negative NPV indicates project costs are higher than revenues. Warning: NPV is $-3.35637e+07. A negative NPV indicates project costs are higher than revenues. -DSLF,Sale Leaseback,234568960,17.6815,13.7549,; 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 $-9.23514e+07. A negative NPV indicates project costs are higher than revenues. +MSLF,Single Owner,305586656,21.753,18.4121,; Warning: NPV is $-1.18733e+08. A negative NPV indicates project costs are higher than revenues. Notice: Piping geometry file\ \ Maximum fluid velocity: 3.00\ Minimum fluid velocity: 2.00\ \ To section 1 header pipe diameter: 0.4889 m (19.25 in)\ Loop No. | Diameter [m] | Diameter [in] | Diam. ID\ --------------------------------------------------\ 1 | 0.4889 | 19.2500 | 1\ 2 | 0.4889 | 19.2500 | 1\ 3 | 0.4889 | 19.2500 | 1\ 4 | 0.4889 | 19.2500 | 1\ 5 | 0.4889 | 19.2500 | 1\ 6 | 0.4889 | 19.2500 | 1\ 7 | 0.4889 | 19.2500 | 1\ 8 | 0.4889 | 19.2500 | 1\ 9 | 0.4889 | 19.2500 | 1\ 10 | 0.4889 | 19.2500 | 1\ 11 | 0.4381 | 17.2500 | 2\ 12 | 0.4381 | 17.2500 | 2\ 13 | 0.4381 | 17.2500 | 2\ 14 | 0.4381 | 17.2500 | 2\ 15 | 0.4381 | 17.2500 | 2\ 16 | 0.4381 | 17.2500 | 2\ 17 | 0.3906 | 15.3760 | 3\ 18 | 0.3906 | 15.3760 | 3\ 19 | 0.3906 | 15.3760 | 3\ 20 | 0.3906 | 15.3760 | 3\ 21 | 0.3906 | 15.3760 | 3\ 22 | 0.3398 | 13.3760 | 4\ 23 | 0.3398 | 13.3760 | 4\ 24 | 0.3398 | 13.3760 | 4\ 25 | 0.3398 | 13.3760 | 4\ 26 | 0.3398 | 13.3760 | 4\ 27 | 0.3111 | 12.2500 | 5\ 28 | 0.3111 | 12.2500 | 5\ 29 | 0.3111 | 12.2500 | 5\ 30 | 0.2604 | 10.2500 | 6\ 31 | 0.2604 | 10.2500 | 6\ 32 | 0.2604 | 10.2500 | 6\ 33 | 0.2604 | 10.2500 | 6\ 34 | 0.2604 | 10.2500 | 6\ 35 | 0.2604 | 10.2500 | 6\ 36 | 0.2604 | 10.2500 | 6\ 37 | 0.2604 | 10.2500 | 6\ 38 | 0.2604 | 10.2500 | 6\ 39 | 0.2604 | 10.2500 | 6\ 40 | 0.2604 | 10.2500 | 6\ 41 | 0.2604 | 10.2500 | 6\ 42 | 0.2604 | 10.2500 | 6\ Notice: At time = 88.1667 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 121.714 [MWt], greater than the target 119.229 [MWt]. Notice: At time = 322.179 power cycle startup time iteration only reached a convergence= -23.3292 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 349 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00306776. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 394.208 power cycle startup time iteration only reached a convergence= 1.4208 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 639.5 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 112.782 [MWt], greater than the target 111.951 [MWt]. Notice: At time = 664 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00548073. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 706.214 power cycle startup time iteration only reached a convergence= 23.6543 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1432 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00191909. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1647 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 275.119 [MWt] less than the target 279.877 [MWt]. Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00271044. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00273745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1814 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00792679. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1911 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00255382. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1958 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00732675. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1982 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105262. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2006 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.472 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2030 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 273.927 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2078 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00313163. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2127 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00581748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2150 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00629698. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2413 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00329821. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2437 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00971383. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2461 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119042. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00257079. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2509 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0137853. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2533 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00504222. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2581 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0088531. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2605 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00817783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2629 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00913989. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2653 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00205984. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2677 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00643246. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2750 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00871227. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2773 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00897616. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2796 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0163914. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2844 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0162032. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2869 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00835745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100349. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2940 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110321. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2989 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00376409. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3061 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.014844. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3085 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00379055. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3133 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00260893. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3156 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119681. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3180 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0109942. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3204 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0126532. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3277 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0095471. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3324 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110797. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3348 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00853686. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3397 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00173219. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3421 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00102564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3445 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00431757. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3493 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00167568. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3517 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00836667. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3589 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00505028. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3637 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00120564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3660 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00867337. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3708 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00901482. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3732 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0117955. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3756 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00961099. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3780 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00875704. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3804 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0116802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3852 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0102478. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3878 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00451906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3900 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0121486. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3948 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0111559. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3972 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0108319. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3996 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0134936. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4045 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00480812. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4069 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00894259. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4095 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00262019. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4117 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100656. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4166 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00402875. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4237 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00353273. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4285 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0099711. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4308 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00228939. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4406 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00400064. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4431 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00204142. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4550 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00655783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4670 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00248396. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4695 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00490091. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5005 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00740485. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5077 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0131119. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00100039. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00372154. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5149 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00366765. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5173 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0071777. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5198 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00633345. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5246 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00801995. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5270 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00227717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5462 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00587234. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0046811. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5606 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00380748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5630 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00413906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5678 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00491677. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5703 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00592652. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5775 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00544993. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5798 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00435817. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5823 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00182033. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5870 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00874. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5917 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0115398. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5966 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0017367. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6013 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0107077. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6110 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00821296. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6422 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.693 [MWt] less than the target 279.877 [MWt]. Notice: At time = 6471 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00424781. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6543 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00515802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7836 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.0032883. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7860 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.004025. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8626.18 power cycle startup time iteration only reached a convergence= 17.827 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 power cycle startup time iteration only reached a convergence= -31.7086 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 136.064 [MWt], greater than the target 133.273 [MWt]. +MSLF,Merchant Plant,305586656,17.8391,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 $-4.8166e+08. A negative NPV indicates project costs are higher than revenues. Notice: Piping geometry file\ \ Maximum fluid velocity: 3.00\ Minimum fluid velocity: 2.00\ \ To section 1 header pipe diameter: 0.4889 m (19.25 in)\ Loop No. | Diameter [m] | Diameter [in] | Diam. ID\ --------------------------------------------------\ 1 | 0.4889 | 19.2500 | 1\ 2 | 0.4889 | 19.2500 | 1\ 3 | 0.4889 | 19.2500 | 1\ 4 | 0.4889 | 19.2500 | 1\ 5 | 0.4889 | 19.2500 | 1\ 6 | 0.4889 | 19.2500 | 1\ 7 | 0.4889 | 19.2500 | 1\ 8 | 0.4889 | 19.2500 | 1\ 9 | 0.4889 | 19.2500 | 1\ 10 | 0.4889 | 19.2500 | 1\ 11 | 0.4381 | 17.2500 | 2\ 12 | 0.4381 | 17.2500 | 2\ 13 | 0.4381 | 17.2500 | 2\ 14 | 0.4381 | 17.2500 | 2\ 15 | 0.4381 | 17.2500 | 2\ 16 | 0.4381 | 17.2500 | 2\ 17 | 0.3906 | 15.3760 | 3\ 18 | 0.3906 | 15.3760 | 3\ 19 | 0.3906 | 15.3760 | 3\ 20 | 0.3906 | 15.3760 | 3\ 21 | 0.3906 | 15.3760 | 3\ 22 | 0.3398 | 13.3760 | 4\ 23 | 0.3398 | 13.3760 | 4\ 24 | 0.3398 | 13.3760 | 4\ 25 | 0.3398 | 13.3760 | 4\ 26 | 0.3398 | 13.3760 | 4\ 27 | 0.3111 | 12.2500 | 5\ 28 | 0.3111 | 12.2500 | 5\ 29 | 0.3111 | 12.2500 | 5\ 30 | 0.2604 | 10.2500 | 6\ 31 | 0.2604 | 10.2500 | 6\ 32 | 0.2604 | 10.2500 | 6\ 33 | 0.2604 | 10.2500 | 6\ 34 | 0.2604 | 10.2500 | 6\ 35 | 0.2604 | 10.2500 | 6\ 36 | 0.2604 | 10.2500 | 6\ 37 | 0.2604 | 10.2500 | 6\ 38 | 0.2604 | 10.2500 | 6\ 39 | 0.2604 | 10.2500 | 6\ 40 | 0.2604 | 10.2500 | 6\ 41 | 0.2604 | 10.2500 | 6\ 42 | 0.2604 | 10.2500 | 6\ Notice: At time = 88.1667 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 121.714 [MWt], greater than the target 119.229 [MWt]. Notice: At time = 322.179 power cycle startup time iteration only reached a convergence= -23.3292 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 349 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00306776. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 394.208 power cycle startup time iteration only reached a convergence= 1.4208 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 639.5 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 112.782 [MWt], greater than the target 111.951 [MWt]. Notice: At time = 664 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00548073. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 706.214 power cycle startup time iteration only reached a convergence= 23.6543 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1432 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00191909. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1647 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 275.119 [MWt] less than the target 279.877 [MWt]. Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00271044. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00273745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1814 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00792679. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1911 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00255382. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1958 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00732675. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1982 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105262. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2006 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.472 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2030 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 273.927 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2078 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00313163. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2127 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00581748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2150 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00629698. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2413 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00329821. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2437 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00971383. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2461 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119042. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00257079. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2509 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0137853. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2533 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00504222. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2581 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0088531. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2605 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00817783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2629 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00913989. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2653 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00205984. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2677 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00643246. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2750 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00871227. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2773 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00897616. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2796 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0163914. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2844 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0162032. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2869 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00835745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100349. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2940 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110321. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2989 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00376409. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3061 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.014844. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3085 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00379055. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3133 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00260893. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3156 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119681. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3180 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0109942. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3204 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0126532. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3277 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0095471. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3324 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110797. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3348 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00853686. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3397 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00173219. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3421 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00102564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3445 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00431757. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3493 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00167568. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3517 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00836667. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3589 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00505028. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3637 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00120564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3660 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00867337. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3708 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00901482. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3732 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0117955. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3756 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00961099. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3780 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00875704. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3804 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0116802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3852 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0102478. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3878 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00451906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3900 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0121486. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3948 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0111559. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3972 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0108319. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3996 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0134936. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4045 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00480812. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4069 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00894259. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4095 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00262019. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4117 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100656. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4166 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00402875. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4237 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00353273. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4285 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0099711. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4308 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00228939. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4406 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00400064. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4431 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00204142. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4550 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00655783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4670 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00248396. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4695 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00490091. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5005 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00740485. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5077 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0131119. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00100039. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00372154. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5149 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00366765. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5173 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0071777. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5198 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00633345. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5246 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00801995. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5270 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00227717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5462 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00587234. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0046811. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5606 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00380748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5630 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00413906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5678 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00491677. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5703 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00592652. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5775 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00544993. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5798 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00435817. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5823 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00182033. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5870 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00874. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5917 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0115398. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5966 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0017367. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6013 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0107077. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6110 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00821296. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6422 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.693 [MWt] less than the target 279.877 [MWt]. Notice: At time = 6471 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00424781. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6543 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00515802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7836 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.0032883. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7860 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.004025. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8626.18 power cycle startup time iteration only reached a convergence= 17.827 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 power cycle startup time iteration only reached a convergence= -31.7086 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 136.064 [MWt], greater than the target 133.273 [MWt]. +MSLF,Leveraged Partnership Flip,305586656,22.1322,18.4121,; 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 $-1.29563e+08. A negative NPV indicates project costs are higher than revenues. Notice: Piping geometry file\ \ Maximum fluid velocity: 3.00\ Minimum fluid velocity: 2.00\ \ To section 1 header pipe diameter: 0.4889 m (19.25 in)\ Loop No. | Diameter [m] | Diameter [in] | Diam. ID\ --------------------------------------------------\ 1 | 0.4889 | 19.2500 | 1\ 2 | 0.4889 | 19.2500 | 1\ 3 | 0.4889 | 19.2500 | 1\ 4 | 0.4889 | 19.2500 | 1\ 5 | 0.4889 | 19.2500 | 1\ 6 | 0.4889 | 19.2500 | 1\ 7 | 0.4889 | 19.2500 | 1\ 8 | 0.4889 | 19.2500 | 1\ 9 | 0.4889 | 19.2500 | 1\ 10 | 0.4889 | 19.2500 | 1\ 11 | 0.4381 | 17.2500 | 2\ 12 | 0.4381 | 17.2500 | 2\ 13 | 0.4381 | 17.2500 | 2\ 14 | 0.4381 | 17.2500 | 2\ 15 | 0.4381 | 17.2500 | 2\ 16 | 0.4381 | 17.2500 | 2\ 17 | 0.3906 | 15.3760 | 3\ 18 | 0.3906 | 15.3760 | 3\ 19 | 0.3906 | 15.3760 | 3\ 20 | 0.3906 | 15.3760 | 3\ 21 | 0.3906 | 15.3760 | 3\ 22 | 0.3398 | 13.3760 | 4\ 23 | 0.3398 | 13.3760 | 4\ 24 | 0.3398 | 13.3760 | 4\ 25 | 0.3398 | 13.3760 | 4\ 26 | 0.3398 | 13.3760 | 4\ 27 | 0.3111 | 12.2500 | 5\ 28 | 0.3111 | 12.2500 | 5\ 29 | 0.3111 | 12.2500 | 5\ 30 | 0.2604 | 10.2500 | 6\ 31 | 0.2604 | 10.2500 | 6\ 32 | 0.2604 | 10.2500 | 6\ 33 | 0.2604 | 10.2500 | 6\ 34 | 0.2604 | 10.2500 | 6\ 35 | 0.2604 | 10.2500 | 6\ 36 | 0.2604 | 10.2500 | 6\ 37 | 0.2604 | 10.2500 | 6\ 38 | 0.2604 | 10.2500 | 6\ 39 | 0.2604 | 10.2500 | 6\ 40 | 0.2604 | 10.2500 | 6\ 41 | 0.2604 | 10.2500 | 6\ 42 | 0.2604 | 10.2500 | 6\ Notice: At time = 88.1667 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 121.714 [MWt], greater than the target 119.229 [MWt]. Notice: At time = 322.179 power cycle startup time iteration only reached a convergence= -23.3292 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 349 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00306776. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 394.208 power cycle startup time iteration only reached a convergence= 1.4208 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 639.5 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 112.782 [MWt], greater than the target 111.951 [MWt]. Notice: At time = 664 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00548073. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 706.214 power cycle startup time iteration only reached a convergence= 23.6543 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1432 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00191909. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1647 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 275.119 [MWt] less than the target 279.877 [MWt]. Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00271044. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00273745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1814 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00792679. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1911 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00255382. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1958 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00732675. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1982 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105262. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2006 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.472 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2030 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 273.927 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2078 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00313163. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2127 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00581748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2150 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00629698. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2413 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00329821. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2437 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00971383. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2461 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119042. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00257079. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2509 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0137853. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2533 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00504222. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2581 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0088531. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2605 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00817783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2629 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00913989. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2653 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00205984. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2677 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00643246. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2750 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00871227. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2773 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00897616. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2796 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0163914. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2844 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0162032. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2869 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00835745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100349. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2940 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110321. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2989 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00376409. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3061 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.014844. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3085 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00379055. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3133 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00260893. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3156 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119681. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3180 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0109942. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3204 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0126532. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3277 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0095471. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3324 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110797. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3348 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00853686. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3397 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00173219. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3421 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00102564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3445 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00431757. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3493 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00167568. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3517 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00836667. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3589 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00505028. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3637 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00120564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3660 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00867337. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3708 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00901482. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3732 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0117955. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3756 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00961099. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3780 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00875704. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3804 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0116802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3852 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0102478. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3878 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00451906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3900 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0121486. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3948 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0111559. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3972 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0108319. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3996 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0134936. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4045 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00480812. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4069 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00894259. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4095 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00262019. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4117 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100656. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4166 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00402875. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4237 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00353273. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4285 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0099711. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4308 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00228939. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4406 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00400064. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4431 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00204142. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4550 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00655783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4670 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00248396. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4695 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00490091. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5005 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00740485. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5077 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0131119. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00100039. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00372154. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5149 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00366765. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5173 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0071777. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5198 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00633345. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5246 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00801995. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5270 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00227717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5462 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00587234. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0046811. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5606 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00380748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5630 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00413906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5678 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00491677. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5703 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00592652. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5775 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00544993. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5798 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00435817. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5823 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00182033. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5870 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00874. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5917 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0115398. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5966 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0017367. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6013 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0107077. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6110 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00821296. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6422 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.693 [MWt] less than the target 279.877 [MWt]. Notice: At time = 6471 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00424781. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6543 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00515802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7836 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.0032883. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7860 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.004025. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8626.18 power cycle startup time iteration only reached a convergence= 17.827 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 power cycle startup time iteration only reached a convergence= -31.7086 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 136.064 [MWt], greater than the target 133.273 [MWt]. +MSLF,All Equity Partnership Flip,305586656,23.7607,18.4121,; Warning: NPV is $-4.56324e+07. A negative NPV indicates project costs are higher than revenues. Warning: NPV is $-1.31205e+08. A negative NPV indicates project costs are higher than revenues. Notice: Piping geometry file\ \ Maximum fluid velocity: 3.00\ Minimum fluid velocity: 2.00\ \ To section 1 header pipe diameter: 0.4889 m (19.25 in)\ Loop No. | Diameter [m] | Diameter [in] | Diam. ID\ --------------------------------------------------\ 1 | 0.4889 | 19.2500 | 1\ 2 | 0.4889 | 19.2500 | 1\ 3 | 0.4889 | 19.2500 | 1\ 4 | 0.4889 | 19.2500 | 1\ 5 | 0.4889 | 19.2500 | 1\ 6 | 0.4889 | 19.2500 | 1\ 7 | 0.4889 | 19.2500 | 1\ 8 | 0.4889 | 19.2500 | 1\ 9 | 0.4889 | 19.2500 | 1\ 10 | 0.4889 | 19.2500 | 1\ 11 | 0.4381 | 17.2500 | 2\ 12 | 0.4381 | 17.2500 | 2\ 13 | 0.4381 | 17.2500 | 2\ 14 | 0.4381 | 17.2500 | 2\ 15 | 0.4381 | 17.2500 | 2\ 16 | 0.4381 | 17.2500 | 2\ 17 | 0.3906 | 15.3760 | 3\ 18 | 0.3906 | 15.3760 | 3\ 19 | 0.3906 | 15.3760 | 3\ 20 | 0.3906 | 15.3760 | 3\ 21 | 0.3906 | 15.3760 | 3\ 22 | 0.3398 | 13.3760 | 4\ 23 | 0.3398 | 13.3760 | 4\ 24 | 0.3398 | 13.3760 | 4\ 25 | 0.3398 | 13.3760 | 4\ 26 | 0.3398 | 13.3760 | 4\ 27 | 0.3111 | 12.2500 | 5\ 28 | 0.3111 | 12.2500 | 5\ 29 | 0.3111 | 12.2500 | 5\ 30 | 0.2604 | 10.2500 | 6\ 31 | 0.2604 | 10.2500 | 6\ 32 | 0.2604 | 10.2500 | 6\ 33 | 0.2604 | 10.2500 | 6\ 34 | 0.2604 | 10.2500 | 6\ 35 | 0.2604 | 10.2500 | 6\ 36 | 0.2604 | 10.2500 | 6\ 37 | 0.2604 | 10.2500 | 6\ 38 | 0.2604 | 10.2500 | 6\ 39 | 0.2604 | 10.2500 | 6\ 40 | 0.2604 | 10.2500 | 6\ 41 | 0.2604 | 10.2500 | 6\ 42 | 0.2604 | 10.2500 | 6\ Notice: At time = 88.1667 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 121.714 [MWt], greater than the target 119.229 [MWt]. Notice: At time = 322.179 power cycle startup time iteration only reached a convergence= -23.3292 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 349 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00306776. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 394.208 power cycle startup time iteration only reached a convergence= 1.4208 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 639.5 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 112.782 [MWt], greater than the target 111.951 [MWt]. Notice: At time = 664 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00548073. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 706.214 power cycle startup time iteration only reached a convergence= 23.6543 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1432 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00191909. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1647 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 275.119 [MWt] less than the target 279.877 [MWt]. Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00271044. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00273745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1814 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00792679. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1911 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00255382. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1958 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00732675. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1982 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105262. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2006 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.472 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2030 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 273.927 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2078 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00313163. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2127 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00581748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2150 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00629698. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2413 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00329821. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2437 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00971383. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2461 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119042. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00257079. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2509 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0137853. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2533 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00504222. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2581 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0088531. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2605 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00817783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2629 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00913989. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2653 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00205984. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2677 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00643246. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2750 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00871227. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2773 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00897616. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2796 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0163914. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2844 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0162032. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2869 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00835745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100349. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2940 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110321. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2989 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00376409. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3061 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.014844. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3085 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00379055. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3133 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00260893. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3156 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119681. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3180 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0109942. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3204 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0126532. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3277 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0095471. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3324 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110797. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3348 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00853686. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3397 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00173219. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3421 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00102564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3445 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00431757. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3493 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00167568. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3517 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00836667. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3589 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00505028. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3637 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00120564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3660 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00867337. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3708 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00901482. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3732 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0117955. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3756 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00961099. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3780 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00875704. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3804 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0116802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3852 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0102478. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3878 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00451906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3900 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0121486. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3948 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0111559. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3972 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0108319. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3996 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0134936. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4045 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00480812. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4069 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00894259. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4095 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00262019. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4117 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100656. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4166 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00402875. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4237 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00353273. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4285 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0099711. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4308 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00228939. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4406 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00400064. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4431 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00204142. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4550 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00655783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4670 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00248396. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4695 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00490091. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5005 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00740485. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5077 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0131119. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00100039. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00372154. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5149 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00366765. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5173 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0071777. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5198 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00633345. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5246 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00801995. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5270 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00227717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5462 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00587234. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0046811. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5606 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00380748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5630 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00413906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5678 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00491677. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5703 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00592652. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5775 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00544993. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5798 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00435817. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5823 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00182033. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5870 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00874. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5917 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0115398. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5966 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0017367. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6013 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0107077. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6110 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00821296. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6422 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.693 [MWt] less than the target 279.877 [MWt]. Notice: At time = 6471 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00424781. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6543 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00515802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7836 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.0032883. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7860 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.004025. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8626.18 power cycle startup time iteration only reached a convergence= 17.827 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 power cycle startup time iteration only reached a convergence= -31.7086 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 136.064 [MWt], greater than the target 133.273 [MWt]. +MSLF,Sale Leaseback,305586656,23.9275,18.4121,; Warning: NPV is $-1.97862e+08. A negative NPV indicates project costs are higher than revenues. Warning: NPV is $-2.1471e+07. A negative NPV indicates project costs are higher than revenues. Notice: Piping geometry file\ \ Maximum fluid velocity: 3.00\ Minimum fluid velocity: 2.00\ \ To section 1 header pipe diameter: 0.4889 m (19.25 in)\ Loop No. | Diameter [m] | Diameter [in] | Diam. ID\ --------------------------------------------------\ 1 | 0.4889 | 19.2500 | 1\ 2 | 0.4889 | 19.2500 | 1\ 3 | 0.4889 | 19.2500 | 1\ 4 | 0.4889 | 19.2500 | 1\ 5 | 0.4889 | 19.2500 | 1\ 6 | 0.4889 | 19.2500 | 1\ 7 | 0.4889 | 19.2500 | 1\ 8 | 0.4889 | 19.2500 | 1\ 9 | 0.4889 | 19.2500 | 1\ 10 | 0.4889 | 19.2500 | 1\ 11 | 0.4381 | 17.2500 | 2\ 12 | 0.4381 | 17.2500 | 2\ 13 | 0.4381 | 17.2500 | 2\ 14 | 0.4381 | 17.2500 | 2\ 15 | 0.4381 | 17.2500 | 2\ 16 | 0.4381 | 17.2500 | 2\ 17 | 0.3906 | 15.3760 | 3\ 18 | 0.3906 | 15.3760 | 3\ 19 | 0.3906 | 15.3760 | 3\ 20 | 0.3906 | 15.3760 | 3\ 21 | 0.3906 | 15.3760 | 3\ 22 | 0.3398 | 13.3760 | 4\ 23 | 0.3398 | 13.3760 | 4\ 24 | 0.3398 | 13.3760 | 4\ 25 | 0.3398 | 13.3760 | 4\ 26 | 0.3398 | 13.3760 | 4\ 27 | 0.3111 | 12.2500 | 5\ 28 | 0.3111 | 12.2500 | 5\ 29 | 0.3111 | 12.2500 | 5\ 30 | 0.2604 | 10.2500 | 6\ 31 | 0.2604 | 10.2500 | 6\ 32 | 0.2604 | 10.2500 | 6\ 33 | 0.2604 | 10.2500 | 6\ 34 | 0.2604 | 10.2500 | 6\ 35 | 0.2604 | 10.2500 | 6\ 36 | 0.2604 | 10.2500 | 6\ 37 | 0.2604 | 10.2500 | 6\ 38 | 0.2604 | 10.2500 | 6\ 39 | 0.2604 | 10.2500 | 6\ 40 | 0.2604 | 10.2500 | 6\ 41 | 0.2604 | 10.2500 | 6\ 42 | 0.2604 | 10.2500 | 6\ Notice: At time = 88.1667 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 121.714 [MWt], greater than the target 119.229 [MWt]. Notice: At time = 322.179 power cycle startup time iteration only reached a convergence= -23.3292 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 349 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00306776. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 394.208 power cycle startup time iteration only reached a convergence= 1.4208 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 639.5 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 112.782 [MWt], greater than the target 111.951 [MWt]. Notice: At time = 664 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00548073. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 706.214 power cycle startup time iteration only reached a convergence= 23.6543 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1432 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00191909. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1647 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 275.119 [MWt] less than the target 279.877 [MWt]. Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00271044. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1720 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00273745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1814 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00792679. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1911 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00255382. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1958 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00732675. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 1982 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105262. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2006 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.472 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2030 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 273.927 [MWt] less than the target 279.877 [MWt]. Notice: At time = 2078 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00313163. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2127 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00581748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2150 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00629698. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2413 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00329821. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2437 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00971383. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2461 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119042. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00257079. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2509 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0137853. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2533 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00504222. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2581 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0088531. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2605 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00817783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2629 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00913989. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2653 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00205984. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2677 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00643246. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2750 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00871227. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2773 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00897616. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2796 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0163914. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2844 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0162032. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2869 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00835745. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100349. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2940 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110321. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 2989 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00376409. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3061 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.014844. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3085 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00379055. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3133 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00260893. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3156 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0119681. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3180 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0109942. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3204 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0126532. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3277 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0095471. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3324 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0110797. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3348 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00853686. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3397 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00173219. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3421 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00102564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3445 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00431757. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3493 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00167568. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3517 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00836667. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3589 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00505028. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3637 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00120564. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3660 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00867337. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3708 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00901482. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3732 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0117955. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3756 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00961099. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3780 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00875704. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3804 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0116802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3852 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0102478. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3878 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00451906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3900 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0121486. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3948 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0111559. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3972 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0108319. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3996 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0134936. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4045 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00480812. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4069 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00894259. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4095 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00262019. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4117 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0100656. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4166 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00402875. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4237 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00353273. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4285 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0099711. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4308 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00228939. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4406 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00400064. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4431 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00204142. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4550 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00655783. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4670 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00248396. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 4695 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00490091. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5005 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00740485. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5077 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0131119. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.00100039. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5126 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00372154. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5149 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00366765. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5173 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0071777. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5198 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00633345. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5246 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00801995. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5270 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00227717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5462 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00587234. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5486 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0046811. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5606 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00380748. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5630 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00413906. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5678 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00491677. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5703 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00592652. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5775 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00544993. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5798 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00435817. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5823 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00182033. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5870 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00874. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5893 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0105717. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5917 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0115398. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 5966 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0017367. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6013 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.0107077. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6110 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00821296. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6422 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 276.693 [MWt] less than the target 279.877 [MWt]. Notice: At time = 6471 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00424781. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 6543 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = -0.00515802. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7836 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.0032883. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 7860 power cycle mass flow for startup iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = 0.004025. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8626.18 power cycle startup time iteration only reached a convergence= 17.827 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 power cycle startup time iteration only reached a convergence= -31.7086 [s]. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 8650.18 CR_ON__PC_SU__TES_OFF__AUX_OFF method converged to a power cycle thermal input, 136.064 [MWt], greater than the target 133.273 [MWt]. +DSLF,Commercial,234568960,12.3744,NA,; +DSLF,Single Owner,234568960,19.2769,16.0294,; Warning: NPV is $-7.56381e+07. A negative NPV indicates project costs are higher than revenues. +DSLF,Merchant Plant,234568960,17.3625,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 $-3.58277e+08. A negative NPV indicates project costs are higher than revenues. Warning: Debt percent is -9.25246. A debt percent less than 0% may indicate the mininum EBITDA cannot support any debt in at least one year. +DSLF,Leveraged Partnership Flip,234568960,19.6517,16.0294,; 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 $-8.26804e+07. A negative NPV indicates project costs are higher than revenues. +DSLF,All Equity Partnership Flip,234568960,21.2355,16.0294,; Warning: NPV is $-2.90107e+07. A negative NPV indicates project costs are higher than revenues. Warning: NPV is $-8.37411e+07. A negative NPV indicates project costs are higher than revenues. +DSLF,Sale Leaseback,234568960,21.131,13.7549,; 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 $-1.72694e+08. A negative NPV indicates project costs are higher than revenues. DSLF,LCOE Calculator,234568960,NA,NA,; DSLF,None,234568960,NA,NA,; Generic CSP System,Commercial,592360448,5.05926,NA,; Notice: time 0.00 { Generic solar model 2 }:\ The interpolation code must be 1 (interpolate) or 2 (nearest neighbor)The input value was 0, so it was reset to 1 @@ -112,7 +112,7 @@ Generic CSP System,LCOE Calculator,592360448,NA,NA,; Notice: time 0.00 { Generic Generic CSP System,None,592360448,NA,NA,; Notice: time 0.00 { Generic solar model 2 }:\ The interpolation code must be 1 (interpolate) or 2 (nearest neighbor)The input value was 0, so it was reset to 1 MSPT IPH,None,1497517184,NA,NA,; MSPT IPH,LCOH Calculator,1497517184,NA,NA,; -MSPT IPH,Single Owner,1550383232,6.2643,6.83681,; Notice: At time = 6087 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 278.765 [MWt] less than the target 279.126 [MWt]. +MSPT IPH,Single Owner,fail,fail,fail Physical Trough IPH,None,20907466,NA,NA,; Physical Trough IPH,LCOH Calculator,20907466,NA,NA,; Physical Trough IPH,Single Owner,20907466,7.5501,7.02159,; @@ -122,21 +122,21 @@ DSGL IPH,LCOH Calculator,10833103,NA,NA,; DSGL IPH,Single Owner,10833103,5.63346,7.72375,; MSLF IPH,None,16540981,NA,NA,; Notice: Piping geometry file\ \ Maximum fluid velocity: 3.00\ Minimum fluid velocity: 2.00\ \ To section 1 header pipe diameter: 0.0626 m (2.46 in)\ Loop No. | Diameter [m] | Diameter [in] | Diam. ID\ --------------------------------------------------\ 1 | 0.0626 | 2.4646 | 1\ Notice: At time = 1911 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 4.94885 [MWt] less than the target 5 [MWt]. Notice: At time = 2462 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = 0.00274721. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3086 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = -0.00437688. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3949 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = -0.00127256. Check that results at this timestep are not unreasonably biasing total simulation results MSLF IPH,LCOH Calculator,16540981,NA,NA,; Notice: Piping geometry file\ \ Maximum fluid velocity: 3.00\ Minimum fluid velocity: 2.00\ \ To section 1 header pipe diameter: 0.0626 m (2.46 in)\ Loop No. | Diameter [m] | Diameter [in] | Diam. ID\ --------------------------------------------------\ 1 | 0.0626 | 2.4646 | 1\ Notice: At time = 1911 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 4.94885 [MWt] less than the target 5 [MWt]. Notice: At time = 2462 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = 0.00274721. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3086 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = -0.00437688. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3949 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = -0.00127256. Check that results at this timestep are not unreasonably biasing total simulation results -MSLF IPH,Single Owner,16540981,6.93337,7.7607,; Notice: Piping geometry file\ \ Maximum fluid velocity: 3.00\ Minimum fluid velocity: 2.00\ \ To section 1 header pipe diameter: 0.0626 m (2.46 in)\ Loop No. | Diameter [m] | Diameter [in] | Diam. ID\ --------------------------------------------------\ 1 | 0.0626 | 2.4646 | 1\ Notice: At time = 1911 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 4.94885 [MWt] less than the target 5 [MWt]. Notice: At time = 2462 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = 0.00274721. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3086 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = -0.00437688. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3949 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = -0.00127256. Check that results at this timestep are not unreasonably biasing total simulation results +MSLF IPH,Single Owner,fail,fail,fail MSLF IPH,Commercial,16540981,4.64862,NA,; Notice: Piping geometry file\ \ Maximum fluid velocity: 3.00\ Minimum fluid velocity: 2.00\ \ To section 1 header pipe diameter: 0.0626 m (2.46 in)\ Loop No. | Diameter [m] | Diameter [in] | Diam. ID\ --------------------------------------------------\ 1 | 0.0626 | 2.4646 | 1\ Notice: At time = 1911 CR_ON__PC_RM_HI__TES_FULL__AUX_OFF converged to a power cycle thermal input 4.94885 [MWt] less than the target 5 [MWt]. Notice: At time = 2462 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle heat input only reached a convergence = 0.00274721. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3086 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = -0.00437688. Check that results at this timestep are not unreasonably biasing total simulation results Notice: At time = 3949 CR_DF__PC_MAX__TES_FULL__AUX_OFF iteration to find a defocus resulting in the maximum power cycle mass flow rate only reached a convergence = -0.00127256. Check that results at this timestep are not unreasonably biasing total simulation results -MEwave,Single Owner,65589748,81.373,59.0541,; Warning: NPV is $-1.42268e+08. A negative NPV indicates project costs are higher than revenues. +MEwave,Single Owner,65589748,78.5247,59.0541,; Warning: NPV is $-1.24112e+08. A negative NPV indicates project costs are higher than revenues. MEwave,LCOE Calculator,59434320,NA,NA,; MEwave,None,594343,NA,NA,; MEwave Battery,Single Owner,65027312,83.252,59.0537,; Warning: NPV is $-1.5293e+08. A negative NPV indicates project costs are higher than revenues. MEtidal,LCOE Calculator,2.16152e+06,NA,NA,; MEtidal,None,2.16152e+06,NA,NA,; -Wind Power,Residential,48358.4,20.1899,NA,; -Wind Power,Commercial,327922,7.12264,NA,; -Wind Power,Single Owner,818888256,2.77801,3.2399,; -Wind Power,Merchant Plant,818888256,2.8103,NA,; -Wind Power,Leveraged Partnership Flip,818888256,2.88163,3.2399,; 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. -Wind Power,All Equity Partnership Flip,818888256,3.15267,3.2399,; Warning: NPV is $-1.80559e+07. A negative NPV indicates project costs are higher than revenues. -Wind Power,Sale Leaseback,818888256,3.54061,3.2399,; Warning: IRR at end of analysis period is 185.757%. A high IRR may indicate a project with unrealistically high returns. Warning: NPV is $-2.36952e+07. A negative NPV indicates project costs are higher than revenues. +Wind Power,Residential,48358.4,30.0676,NA,; +Wind Power,Commercial,327922,11.9664,NA,; +Wind Power,Single Owner,818888256,4.80817,3.2399,; Warning: NPV is $-1.19261e+08. A negative NPV indicates project costs are higher than revenues. +Wind Power,Merchant Plant,818888256,4.84047,NA,; Warning: NPV is $-1.1067e+08. A negative NPV indicates project costs are higher than revenues. +Wind Power,Leveraged Partnership Flip,818888256,4.90594,3.2399,; 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 $-1.24162e+08. A negative NPV indicates project costs are higher than revenues. +Wind Power,All Equity Partnership Flip,818888256,5.17697,3.2399,; 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 $-5.60058e+07. A negative NPV indicates project costs are higher than revenues. Warning: NPV is $-8.40933e+07. A negative NPV indicates project costs are higher than revenues. +Wind Power,Sale Leaseback,818888256,5.56491,3.2399,; Warning: IRR at end of analysis period is 185.757%. A high IRR may indicate a project with unrealistically high returns. Warning: NPV is $-1.77636e+08. A negative NPV indicates project costs are higher than revenues. Wind Power,LCOE Calculator,818888256,NA,NA,; Wind Power,None,201595968,NA,NA,; Fuel Cell,Commercial,1934877,10.1411,NA,; @@ -170,12 +170,12 @@ Custom Generation Profile,All Equity Partnership Flip,756864000,18.1665,25.9936, Custom Generation Profile,Sale Leaseback,756864000,17.8213,25.9936,; 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: NPV is $-5.31498e+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,571509504,9.35022,6.19288,; Notice: Simulation time step is 60 minutes for pvwattsv8. Notice: Simulation time step is 60 minutes for windpower. -PVWatts Wind Battery Hybrid,Host Developer,1119067,15.4458,16.5322,; 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,574976896,9.30437,6.10072,; Notice: Simulation time step is 60 minutes for pvwattsv8. Notice: Simulation time step is 60 minutes for windpower. -PVWatts Wind FuelCell Battery Hybrid,Host Developer,2.68756e+06,39.6621,40.3146,; Notice: Simulation time step is 60 minutes for pvwattsv8. Notice: Simulation time step is 60 minutes for windpower. -Photovoltaic Wind Battery Hybrid,Single Owner,601657408,8.73964,5.92081,; 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+06,12.7811,16.5645,; 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,1332349312,11.714,5.87734,; 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,Host Developer,759754816,14.5662,14.6377,; 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. +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,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,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,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,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,