|
1 | 1 | { |
2 | | - "ac_nameplate": 2307.6923076923078, |
| 2 | + "ac_nameplate": 769.2307692307692, |
3 | 3 | "adjust": 0.0, |
4 | 4 | "adjust_constant": 0.0, |
5 | 5 | "adjust_en_periods": 0.0, |
|
30 | 30 | ], |
31 | 31 | "analysis_period": 25.0, |
32 | 32 | "analysis_period_warning": "No messages.", |
33 | | - "annual_albedo": 0.183951, |
34 | | - "annual_beam": 7.33564, |
35 | | - "annual_diffuse": 1.34843, |
36 | | - "annual_global": 5.79476, |
| 33 | + "annual_albedo": 0.18395068539332039, |
| 34 | + "annual_beam": 7.335643835616439, |
| 35 | + "annual_diffuse": 1.3484328767123289, |
| 36 | + "annual_global": 5.794761643835617, |
37 | 37 | "annual_snow": NaN, |
38 | | - "annual_tdry": 21.9385, |
| 38 | + "annual_tdry": 21.938470319634705, |
39 | 39 | "annual_twet": NaN, |
40 | | - "annual_wspd": 1.78648, |
| 40 | + "annual_wspd": 1.786484018864629, |
41 | 41 | "array_type": 2.0, |
42 | 42 | "azimuth": 180.0, |
43 | 43 | "batt_salvage_percentage": 0.0, |
|
47 | 47 | "bos_equip_fixed": 0.0, |
48 | 48 | "bos_equip_perarea": 0.0, |
49 | 49 | "bos_equip_perwatt": 0.36, |
50 | | - "bos_equip_total": 1080000.0, |
| 50 | + "bos_equip_total": 360000.0, |
51 | 51 | "capex_table_ac_cost_per_w": 0.44, |
52 | 52 | "capex_table_ac_inputs": [ |
53 | 53 | [ |
|
110 | 110 | 0.65 |
111 | 111 | ] |
112 | 112 | ], |
113 | | - "capex_table_total_installed_ac_cost": 1015384.6153846153, |
114 | | - "capex_table_total_installed_dc_cost": 2370000.0, |
| 113 | + "capex_table_total_installed_ac_cost": 338461.53846153846, |
| 114 | + "capex_table_total_installed_dc_cost": 790000.0, |
115 | 115 | "cbi_fed_amount": 0.0, |
116 | 116 | "cbi_fed_deprbas_fed": 0.0, |
117 | 117 | "cbi_fed_deprbas_sta": 0.0, |
|
137 | 137 | "cbi_uti_tax_fed": 1.0, |
138 | 138 | "cbi_uti_tax_sta": 1.0, |
139 | 139 | "city": "-", |
140 | | - "const_per_interest1": 73425.7875, |
| 140 | + "const_per_interest1": 24475.2625, |
141 | 141 | "const_per_interest2": 0.0, |
142 | 142 | "const_per_interest3": 0.0, |
143 | 143 | "const_per_interest4": 0.0, |
|
147 | 147 | "const_per_interest_rate3": 0.0, |
148 | 148 | "const_per_interest_rate4": 0.0, |
149 | 149 | "const_per_interest_rate5": 0.0, |
150 | | - "const_per_interest_total": 73425.7875, |
| 150 | + "const_per_interest_total": 24475.2625, |
151 | 151 | "const_per_months1": 6.0, |
152 | 152 | "const_per_months2": 0.0, |
153 | 153 | "const_per_months3": 0.0, |
|
164 | 164 | "const_per_percent4": 0.0, |
165 | 165 | "const_per_percent5": 0.0, |
166 | 166 | "const_per_percent_total": 100.0, |
167 | | - "const_per_principal1": 4518510.0, |
| 167 | + "const_per_principal1": 1506170.0, |
168 | 168 | "const_per_principal2": 0.0, |
169 | 169 | "const_per_principal3": 0.0, |
170 | 170 | "const_per_principal4": 0.0, |
171 | 171 | "const_per_principal5": 0.0, |
172 | | - "const_per_principal_total": 4518510.0, |
173 | | - "const_per_total1": 118610.88750000001, |
| 172 | + "const_per_principal_total": 1506170.0, |
| 173 | + "const_per_total1": 39536.9625, |
174 | 174 | "const_per_total2": 0.0, |
175 | 175 | "const_per_total3": 0.0, |
176 | 176 | "const_per_total4": 0.0, |
|
180 | 180 | "const_per_upfront_rate3": 0.0, |
181 | 181 | "const_per_upfront_rate4": 0.0, |
182 | 182 | "const_per_upfront_rate5": 0.0, |
183 | | - "construction_financing_cost": 118610.88750000001, |
184 | | - "contingency": 106200.0, |
| 183 | + "construction_financing_cost": 39536.9625, |
| 184 | + "contingency": 35400.0, |
185 | 185 | "contingency_percent": 3.0, |
186 | 186 | "cost_debt_closing": 0.0, |
187 | 187 | "cost_debt_fee": 2.75, |
|
192 | 192 | ], |
193 | 193 | "cs_cost_recurring_capacity_escal": 0.0, |
194 | 194 | "cs_cost_recurring_fixed": [ |
195 | | - 0.0 |
| 195 | + 30000.0 |
196 | 196 | ], |
197 | 197 | "cs_cost_recurring_fixed_escal": 0.0, |
198 | 198 | "cs_cost_recurring_generation": [ |
|
203 | 203 | "cs_cost_upfront_per_capacity": 35.0, |
204 | 204 | "dc_ac_ratio": 1.3, |
205 | 205 | "debt_message": "", |
206 | | - "debt_option": 0.0, |
| 206 | + "debt_option": 1.0, |
207 | 207 | "debt_percent": 60.0, |
208 | 208 | "degradation": [ |
209 | 209 | 0.5 |
|
262 | 262 | "engr_fixed": 0.0, |
263 | 263 | "engr_per_watt": 0.15, |
264 | 264 | "engr_percent": 0.0, |
265 | | - "engr_total": 450000.0, |
| 265 | + "engr_total": 150000.0, |
266 | 266 | "equip1_reserve_cost": 0.1, |
267 | 267 | "equip1_reserve_freq": 15.0, |
268 | 268 | "equip2_reserve_cost": 0.0, |
|
9042 | 9042 | "grid_interconnection_limit_kwac": 100000.0, |
9043 | 9043 | "grid_per_watt": 0.03, |
9044 | 9044 | "grid_percent": 0.0, |
9045 | | - "grid_total": 90000.0, |
| 9045 | + "grid_total": 30000.0, |
9046 | 9046 | "ibi_fed_amount": 0.0, |
9047 | 9047 | "ibi_fed_amount_deprbas_fed": 0.0, |
9048 | 9048 | "ibi_fed_amount_deprbas_sta": 0.0, |
|
9096 | 9096 | "install_labor_fixed": 0.0, |
9097 | 9097 | "install_labor_perarea": 0.0, |
9098 | 9098 | "install_labor_perwatt": 0.18, |
9099 | | - "install_labor_total": 540000.0, |
| 9099 | + "install_labor_total": 180000.0, |
9100 | 9100 | "install_margin_fixed": 0.0, |
9101 | 9101 | "install_margin_perarea": 0.0, |
9102 | 9102 | "install_margin_perwatt": 0.25, |
9103 | | - "install_margin_total": 750000.0, |
| 9103 | + "install_margin_total": 250000.0, |
9104 | 9104 | "installed_per_capacity": 1.50617, |
9105 | 9105 | "insurance_rate": 0.0, |
9106 | 9106 | "inv_eff": 96.0, |
9107 | 9107 | "inverter_costunits": 1.0, |
9108 | 9108 | "inverter_num_units": 1.0, |
9109 | | - "inverter_power": 2307.6923076923078, |
9110 | | - "inverter_total": 150000.0, |
9111 | | - "inverterarray_power": 2307.6923076923078, |
9112 | | - "inverterarray_power_w": 2307692.3076923077, |
| 9109 | + "inverter_power": 769.2307692307692, |
| 9110 | + "inverter_total": 50000.0, |
| 9111 | + "inverterarray_power": 769.2307692307692, |
| 9112 | + "inverterarray_power_w": 769230.7692307691, |
9113 | 9113 | "is_advanced": 0.0, |
9114 | 9114 | "itc_fed_amount": [ |
9115 | 9115 | 0.0 |
|
9137 | 9137 | "itc_sta_percent_maxvalue": [ |
9138 | 9138 | 1e38 |
9139 | 9139 | ], |
9140 | | - "land_area": 13.005534895540846, |
9141 | | - "land_area_value": 13.005534895540846, |
| 9140 | + "land_area": 4.335178298513614, |
| 9141 | + "land_area_value": 4.335178298513614, |
9142 | 9142 | "land_fixed": 0.0, |
9143 | 9143 | "land_per_acre": 0.0, |
9144 | 9144 | "land_per_watt": 0.0, |
|
9148 | 9148 | "landprep_per_acre": 0.0, |
9149 | 9149 | "landprep_per_watt": 0.02, |
9150 | 9150 | "landprep_percent": 0.0, |
9151 | | - "landprep_total": 60000.0, |
| 9151 | + "landprep_total": 20000.0, |
9152 | 9152 | "lat": 33.45, |
9153 | 9153 | "library_folder_list": "x", |
9154 | 9154 | "library_paths": "\"\"", |
|
9166 | 9166 | "loss_wiring": 2.0, |
9167 | 9167 | "losses": 14.075660688264469, |
9168 | 9168 | "losses_user": 14.0, |
9169 | | - "mera_cost1": 300000.0, |
| 9169 | + "mera_cost1": 100000.0, |
9170 | 9170 | "mera_cost2": 0.0, |
9171 | 9171 | "mera_cost3": 0.0, |
9172 | 9172 | "mera_name1": "Replacement Reserve 1", |
|
9175 | 9175 | "module_costunits": 0.0, |
9176 | 9176 | "module_is_bifacial": 0.0, |
9177 | 9177 | "module_num_units": 1.0, |
9178 | | - "module_power": 3000.0, |
9179 | | - "module_total": 1020000.0000000001, |
| 9178 | + "module_power": 1000.0, |
| 9179 | + "module_total": 340000.0, |
9180 | 9180 | "module_type": 0.0, |
9181 | | - "modulearray_area": 15789.473684210527, |
9182 | | - "modulearray_power": 3000.0, |
9183 | | - "modulearray_power_w": 3000000.0, |
| 9181 | + "modulearray_area": 5263.157894736842, |
| 9182 | + "modulearray_power": 1000.0, |
| 9183 | + "modulearray_power_w": 1000000.0, |
9184 | 9184 | "months_receivables_reserve": 0.0, |
9185 | 9185 | "months_working_reserve": 6.0, |
9186 | 9186 | "nominal_discount_rate": 9.060000000000003, |
9187 | 9187 | "om_capacity": [ |
9188 | | - 22.0 |
| 9188 | + 15.0 |
9189 | 9189 | ], |
9190 | 9190 | "om_capacity_escal": 0.0, |
9191 | 9191 | "om_fixed": [ |
9192 | | - 0.0 |
| 9192 | + 50000.0 |
9193 | 9193 | ], |
9194 | 9194 | "om_fixed_escal": 0.0, |
9195 | 9195 | "om_land_lease": [ |
|
9202 | 9202 | "om_production_escal": 0.0, |
9203 | 9203 | "payment_option": 0.0, |
9204 | 9204 | "pbi_fed_amount": [ |
9205 | | - 0.0 |
| 9205 | + 0.05 |
9206 | 9206 | ], |
9207 | | - "pbi_fed_escal": 0.0, |
| 9207 | + "pbi_fed_escal": 1.0, |
9208 | 9208 | "pbi_fed_for_ds": 0.0, |
9209 | 9209 | "pbi_fed_tax_fed": 1.0, |
9210 | 9210 | "pbi_fed_tax_sta": 1.0, |
9211 | | - "pbi_fed_term": 0.0, |
| 9211 | + "pbi_fed_term": 10.0, |
9212 | 9212 | "pbi_oth_amount": [ |
9213 | 9213 | 0.0 |
9214 | 9214 | ], |
|
9238 | 9238 | "permitting_fixed": 0.0, |
9239 | 9239 | "permitting_per_watt": 0.03, |
9240 | 9240 | "permitting_percent": 0.0, |
9241 | | - "permitting_total": 90000.0, |
| 9241 | + "permitting_total": 30000.0, |
9242 | 9242 | "prop_tax_assessed_decline": 0.0, |
9243 | 9243 | "prop_tax_cost_assessed_percent": 100.0, |
9244 | | - "property_assessed_value": 4518510.0, |
| 9244 | + "property_assessed_value": 1506170.0, |
9245 | 9245 | "property_tax_rate": 0.0, |
9246 | 9246 | "ptc_fed_amount": [ |
9247 | 9247 | 0.0 |
|
9260 | 9260 | "reserves_interest": 1.75, |
9261 | 9261 | "sales_tax_percent": 100.0, |
9262 | 9262 | "sales_tax_rate": 5.0, |
9263 | | - "sales_tax_total": 182310.0, |
| 9263 | + "sales_tax_total": 60770.0, |
9264 | 9264 | "sales_tax_value": 5.0, |
9265 | 9265 | "salvage_percentage": 0.0, |
9266 | 9266 | "salvage_value": 0.0, |
|
9345 | 9345 | "subscriber2_growth": 1.0, |
9346 | 9346 | "subscriber2_name": "General", |
9347 | 9347 | "subscriber2_payment_annual": [ |
9348 | | - 20000.0 |
| 9348 | + 50000.0 |
9349 | 9349 | ], |
9350 | 9350 | "subscriber2_payment_annual_escal": 1.0, |
9351 | 9351 | "subscriber2_payment_generation": [ |
|
9392 | 9392 | "subscriber4_share": [ |
9393 | 9393 | 0.0 |
9394 | 9394 | ], |
9395 | | - "subtotal_direct": 3540000.0, |
9396 | | - "system_capacity": 3000.0, |
| 9395 | + "subtotal_direct": 1180000.0, |
| 9396 | + "system_capacity": 1000.0, |
9397 | 9397 | "system_use_lifetime_output": 0.0, |
9398 | 9398 | "term_int_rate": 7.0, |
9399 | 9399 | "term_tenor": 18.0, |
9400 | 9400 | "tilt": 0.0, |
9401 | | - "total_direct_cost": 3646200.0, |
9402 | | - "total_indirect_cost": 690000.0, |
9403 | | - "total_installed_cost": 4518510.0, |
9404 | | - "total_land_area": 13.005534895540846, |
9405 | | - "total_module_area": 15789.473684210527, |
| 9401 | + "total_direct_cost": 1215400.0, |
| 9402 | + "total_indirect_cost": 230000.0, |
| 9403 | + "total_installed_cost": 1506170.0, |
| 9404 | + "total_land_area": 4.335178298513614, |
| 9405 | + "total_module_area": 5263.157894736842, |
9406 | 9406 | "tz": -7.0, |
9407 | | - "ui_ac_capacity": 2.3076923076923077, |
9408 | | - "ui_array_land_area_acres": 13.005534895540846, |
9409 | | - "ui_array_land_area_ha": 5.263161366844397, |
| 9407 | + "ui_ac_capacity": 0.7692307692307692, |
| 9408 | + "ui_array_land_area_acres": 4.335178298513614, |
| 9409 | + "ui_array_land_area_ha": 1.7543871222814649, |
9410 | 9410 | "ui_array_land_area_multiplier": 1.0, |
9411 | 9411 | "ui_cr_subscriber1_name": "Anchor", |
9412 | 9412 | "ui_cr_subscriber2_name": "General", |
9413 | 9413 | "ui_cr_subscriber3_name": "", |
9414 | 9414 | "ui_cr_subscriber4_name": "", |
9415 | 9415 | "ui_land_area_additional": 0.0, |
9416 | 9416 | "ui_land_area_additional_units": 0.0, |
9417 | | - "ui_land_area_ha": 5.263161366844397, |
| 9417 | + "ui_land_area_ha": 1.7543871222814649, |
9418 | 9418 | "ui_land_area_multiplier": 0.0, |
9419 | 9419 | "ui_land_area_per_mw": 0.0, |
9420 | 9420 | "ui_land_area_units": 0.0, |
9421 | 9421 | "ui_land_lease": [ |
9422 | 9422 | 0.0 |
9423 | 9423 | ], |
9424 | | - "ui_share_kw_1": 1200.0, |
9425 | | - "ui_share_kw_2": 600.0, |
| 9424 | + "ui_share_kw_1": 400.0, |
| 9425 | + "ui_share_kw_2": 200.0, |
9426 | 9426 | "ui_share_kw_3": 0.0, |
9427 | 9427 | "ui_share_kw_4": 0.0, |
9428 | 9428 | "ui_step_minutes": 60.0, |
9429 | 9429 | "ui_subscriber1_name": "Anchor", |
9430 | 9430 | "ui_subscriber2_name": "General", |
9431 | 9431 | "ui_subscriber3_name": "", |
9432 | 9432 | "ui_subscriber4_name": "", |
9433 | | - "ui_total_capacity": 3000.0, |
9434 | | - "ui_total_land_area_ha": 5.263161366844397, |
9435 | | - "ui_total_module_area": 15789.473684210527, |
9436 | | - "ui_total_module_area_acres": 3.901660468662253, |
9437 | | - "ui_total_module_area_ha": 1.5789473684210527, |
9438 | | - "ui_total_unsubscribed_kw": 1200.0, |
| 9433 | + "ui_total_capacity": 1000.0, |
| 9434 | + "ui_total_land_area_ha": 1.7543871222814649, |
| 9435 | + "ui_total_module_area": 5263.157894736842, |
| 9436 | + "ui_total_module_area_acres": 1.3005534895540843, |
| 9437 | + "ui_total_module_area_ha": 0.5263157894736842, |
| 9438 | + "ui_total_unsubscribed_kw": 400.0, |
9439 | 9439 | "ui_total_unsubscribed_share": 40.0, |
9440 | | - "ui_upfront_cost_by_capacity": 105000.0, |
| 9440 | + "ui_upfront_cost_by_capacity": 35000.0, |
9441 | 9441 | "ui_use_acre_per_mw": 0.0, |
9442 | 9442 | "ui_wacc": 6.709740000000002, |
9443 | 9443 | "unsubscribed_payment_generation": [ |
|
0 commit comments